[JCBNEXT] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 209.96%
YoY- -1.09%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,192 2,672 2,406 1,713 1,784 46,484 41,396 -38.70%
PBT 4,098 2,758 2,985 16,015 -1,944 23,588 21,503 -24.13%
Tax -28 -217 -581 601 18,782 -5,585 -4,843 -57.61%
NP 4,070 2,541 2,404 16,616 16,838 18,003 16,660 -20.92%
-
NP to SH 4,056 2,528 2,385 16,688 16,872 16,283 15,893 -20.34%
-
Tax Rate 0.68% 7.87% 19.46% -3.75% - 23.68% 22.52% -
Total Cost -1,878 131 2 -14,903 -15,054 28,481 24,736 -
-
Net Worth 331,426 335,644 318,876 302,266 0 240,760 227,960 6.43%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 881 1,915,151 11,087 5,618 -
Div Payout % - - - 5.28% 11,351.06% 68.09% 35.35% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 331,426 335,644 318,876 302,266 0 240,760 227,960 6.43%
NOSH 140,000 140,000 140,000 140,000 717,957 633,579 321,070 -12.91%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 185.68% 95.10% 99.92% 969.99% 943.83% 38.73% 40.25% -
ROE 1.22% 0.75% 0.75% 5.52% 0.00% 6.76% 6.97% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.58 1.91 1.72 1.22 0.25 7.34 12.89 -29.50%
EPS 2.93 1.81 1.70 11.93 11.96 2.57 4.95 -8.36%
DPS 0.00 0.00 0.00 0.63 266.75 1.75 1.75 -
NAPS 2.39 2.40 2.28 2.16 0.00 0.38 0.71 22.40%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.67 2.03 1.83 1.30 1.36 35.32 31.45 -38.67%
EPS 3.08 1.92 1.81 12.68 12.82 12.37 12.08 -20.36%
DPS 0.00 0.00 0.00 0.67 1,455.12 8.42 4.27 -
NAPS 2.5182 2.5502 2.4228 2.2966 0.00 1.8293 1.732 6.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.68 1.70 1.39 1.72 2.69 2.29 2.36 -
P/RPS 106.28 88.98 80.80 140.51 1,082.57 31.21 18.30 34.05%
P/EPS 57.44 94.05 81.51 14.42 114.47 89.11 47.68 3.15%
EY 1.74 1.06 1.23 6.93 0.87 1.12 2.10 -3.08%
DY 0.00 0.00 0.00 0.37 99.16 0.76 0.74 -
P/NAPS 0.70 0.71 0.61 0.80 0.00 6.03 3.32 -22.84%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 29/11/17 29/11/16 24/11/15 27/11/14 22/11/13 19/11/12 -
Price 1.58 1.67 1.56 1.98 2.89 2.14 2.29 -
P/RPS 99.96 87.41 90.68 161.75 1,163.06 29.17 17.76 33.35%
P/EPS 54.02 92.39 91.48 16.60 122.98 83.27 46.26 2.61%
EY 1.85 1.08 1.09 6.02 0.81 1.20 2.16 -2.54%
DY 0.00 0.00 0.00 0.32 92.30 0.82 0.76 -
P/NAPS 0.66 0.70 0.68 0.92 0.00 5.63 3.23 -23.24%

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