[JCBNEXT] YoY Quarter Result on 31-Mar-2021 [#1]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 210.67%
YoY- 122.54%
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,561 900 752 779 1,402 1,783 1,474 0.95%
PBT 11,855 6,258 6,084 3,907 1,784 1,391 237 91.83%
Tax -317 -4 -74 4 -10 -20 -50 36.00%
NP 11,538 6,254 6,010 3,911 1,774 1,371 187 98.65%
-
NP to SH 11,538 6,256 6,019 3,930 1,766 1,359 176 100.67%
-
Tax Rate 2.67% 0.06% 1.22% -0.10% 0.56% 1.44% 21.10% -
Total Cost -9,977 -5,354 -5,258 -3,132 -372 412 1,287 -
-
Net Worth 376,177 361,762 352,520 335,054 322,485 333,945 324,864 2.47%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 376,177 361,762 352,520 335,054 322,485 333,945 324,864 2.47%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 739.14% 694.89% 799.20% 502.05% 126.53% 76.89% 12.69% -
ROE 3.07% 1.73% 1.71% 1.17% 0.55% 0.41% 0.05% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.18 0.68 0.57 0.58 1.04 1.30 1.06 1.80%
EPS 8.74 4.74 4.56 2.94 1.31 0.99 0.13 101.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.74 2.67 2.51 2.39 2.43 2.33 3.41%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.12 0.64 0.54 0.56 1.00 1.27 1.05 1.08%
EPS 8.24 4.47 4.30 2.81 1.26 0.97 0.13 99.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.687 2.584 2.518 2.3932 2.3035 2.3853 2.3205 2.47%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.60 1.33 1.33 1.29 1.15 1.54 1.63 -
P/RPS 135.29 195.11 233.51 221.05 110.68 118.70 154.18 -2.15%
P/EPS 18.30 28.07 29.17 43.82 87.87 155.73 1,291.28 -50.77%
EY 5.46 3.56 3.43 2.28 1.14 0.64 0.08 102.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.50 0.51 0.48 0.63 0.70 -3.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 25/05/23 25/05/22 25/05/21 23/06/20 28/05/19 28/05/18 -
Price 1.74 1.40 1.30 1.29 1.25 1.50 1.65 -
P/RPS 147.13 205.38 228.24 221.05 120.30 115.61 156.08 -0.97%
P/EPS 19.91 29.55 28.52 43.82 95.51 151.68 1,307.13 -50.18%
EY 5.02 3.38 3.51 2.28 1.05 0.66 0.08 99.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.49 0.51 0.52 0.62 0.71 -2.49%

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