[JCBNEXT] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -99.88%
YoY- -85.58%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,474 1,556 1,333 590 565 43,176 37,864 -41.76%
PBT 237 818 3,360 2,824 1,283 21,664 15,151 -49.97%
Tax -50 -38 -121 -465 17,292 -4,905 -3,835 -51.46%
NP 187 780 3,239 2,359 18,575 16,759 11,316 -49.51%
-
NP to SH 176 767 3,225 2,396 16,617 15,351 10,364 -49.28%
-
Tax Rate 21.10% 4.65% 3.60% 16.47% -1,347.78% 22.64% 25.31% -
Total Cost 1,287 776 -1,906 -1,769 -18,010 26,417 26,548 -39.60%
-
Net Worth 324,864 341,251 299,300 272,999 0 226,955 211,118 7.44%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 4,409 11,141 11,032 4,798 -
Div Payout % - - - 184.06% 67.05% 71.87% 46.30% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 324,864 341,251 299,300 272,999 0 226,955 211,118 7.44%
NOSH 140,000 140,000 140,000 700,000 636,666 315,215 319,876 -12.85%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.69% 50.13% 242.99% 399.83% 3,287.61% 38.82% 29.89% -
ROE 0.05% 0.22% 1.08% 0.88% 0.00% 6.76% 4.91% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.06 1.11 0.95 0.08 0.09 13.70 11.84 -33.10%
EPS 0.13 0.55 2.31 0.34 0.20 4.87 3.24 -41.47%
DPS 0.00 0.00 0.00 0.63 1.75 3.50 1.50 -
NAPS 2.33 2.44 2.14 0.39 0.00 0.72 0.66 23.38%
Adjusted Per Share Value based on latest NOSH - 700,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.05 1.11 0.95 0.42 0.40 30.84 27.05 -41.79%
EPS 0.13 0.55 2.30 1.71 11.87 10.97 7.40 -48.99%
DPS 0.00 0.00 0.00 3.15 7.96 7.88 3.43 -
NAPS 2.3205 2.4375 2.1379 1.95 0.00 1.6211 1.508 7.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.63 1.94 1.82 0.44 2.44 2.81 2.18 -
P/RPS 154.18 174.37 190.96 522.03 2,749.50 20.52 18.42 42.46%
P/EPS 1,291.28 353.75 78.93 128.55 93.49 57.70 67.28 63.59%
EY 0.08 0.28 1.27 0.78 1.07 1.73 1.49 -38.56%
DY 0.00 0.00 0.00 1.43 0.72 1.25 0.69 -
P/NAPS 0.70 0.80 0.85 1.13 0.00 3.90 3.30 -22.76%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 30/05/16 19/05/15 30/05/14 23/05/13 17/05/12 -
Price 1.65 1.86 1.78 2.19 2.42 3.65 2.40 -
P/RPS 156.08 167.18 186.76 2,598.31 2,726.96 26.65 20.28 40.49%
P/EPS 1,307.13 339.16 77.19 639.82 92.72 74.95 74.07 61.31%
EY 0.08 0.29 1.30 0.16 1.08 1.33 1.35 -37.54%
DY 0.00 0.00 0.00 0.29 0.72 0.96 0.62 -
P/NAPS 0.71 0.76 0.83 5.62 0.00 5.07 3.64 -23.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment