[JCBNEXT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -19.18%
YoY- -11.26%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,727 2,514 15,450 41,459 36,433 33,975 29,355 -37.60%
PBT 2,767 908 15,857 17,009 17,826 10,125 11,949 -21.61%
Tax -10 21 -1,454 -3,672 -2,458 -2,983 -16 -7.52%
NP 2,757 929 14,403 13,337 15,368 7,142 11,933 -21.64%
-
NP to SH 2,727 941 1,897,215 13,160 14,830 7,148 11,508 -21.31%
-
Tax Rate 0.36% -2.31% 9.17% 21.59% 13.79% 29.46% 0.13% -
Total Cost -1,030 1,585 1,047 28,122 21,065 26,833 17,422 -
-
Net Worth 331,463 303,494 273,237 246,749 217,033 188,976 164,399 12.38%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 881 12,260 11,072 5,585 7,206 7,903 -
Div Payout % - 93.64% 0.65% 84.13% 37.66% 100.82% 68.68% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 331,463 303,494 273,237 246,749 217,033 188,976 164,399 12.38%
NOSH 140,000 140,000 700,608 632,692 319,166 320,299 316,153 -12.68%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 159.64% 36.95% 93.22% 32.17% 42.18% 21.02% 40.65% -
ROE 0.82% 0.31% 694.35% 5.33% 6.83% 3.78% 7.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.23 1.80 2.21 6.55 11.42 10.61 9.29 -28.58%
EPS 1.95 0.67 1,353.99 2.08 2.32 2.23 3.64 -9.87%
DPS 0.00 0.63 1.75 1.75 1.75 2.25 2.50 -
NAPS 2.37 2.17 0.39 0.39 0.68 0.59 0.52 28.73%
Adjusted Per Share Value based on latest NOSH - 632,692
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.23 1.80 11.04 29.61 26.02 24.27 20.97 -37.64%
EPS 1.95 0.67 1,355.15 9.40 10.59 5.11 8.22 -21.30%
DPS 0.00 0.63 8.76 7.91 3.99 5.15 5.65 -
NAPS 2.3676 2.1678 1.9517 1.7625 1.5502 1.3498 1.1743 12.38%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.70 1.98 0.47 2.48 2.20 2.23 2.98 -
P/RPS 137.67 110.15 21.31 37.85 19.27 21.02 32.09 27.44%
P/EPS 87.19 294.28 0.17 119.23 47.35 99.93 81.87 1.05%
EY 1.15 0.34 576.16 0.84 2.11 1.00 1.22 -0.97%
DY 0.00 0.32 3.72 0.71 0.80 1.01 0.84 -
P/NAPS 0.72 0.91 1.21 6.36 3.24 3.78 5.73 -29.20%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 22/02/16 24/02/15 19/02/14 19/02/13 21/02/12 24/02/11 -
Price 1.95 1.95 0.45 2.68 2.55 2.20 2.85 -
P/RPS 157.92 108.48 20.41 40.90 22.34 20.74 30.69 31.36%
P/EPS 100.01 289.82 0.17 128.85 54.88 98.58 78.30 4.15%
EY 1.00 0.35 601.77 0.78 1.82 1.01 1.28 -4.02%
DY 0.00 0.32 3.89 0.65 0.69 1.02 0.88 -
P/NAPS 0.82 0.90 1.15 6.87 3.75 3.73 5.48 -27.11%

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