[JCBNEXT] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 5.1%
YoY- 5.05%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 9,054 6,412 20,646 92,309 167,542 152,965 129,591 -35.79%
PBT 10,305 24,677 23,764 47,548 83,590 63,668 60,598 -25.54%
Tax -2,270 -718 15,148 23,506 -16,887 -14,899 -12,350 -24.57%
NP 8,035 23,959 38,912 71,054 66,703 48,769 48,248 -25.80%
-
NP to SH 7,960 24,030 1,921,867 65,877 62,708 46,314 45,813 -25.28%
-
Tax Rate 22.03% 2.91% -63.74% -49.44% 20.20% 23.40% 20.38% -
Total Cost 1,019 -17,547 -18,266 21,255 100,839 104,196 81,343 -51.77%
-
Net Worth 344,048 306,289 298,200 0 0 217,966 187,591 10.62%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 1,766 1,932,733 44,716 33,283 22,416 22,146 -
Div Payout % - 7.35% 100.57% 67.88% 53.08% 48.40% 48.34% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 344,048 306,289 298,200 0 0 217,966 187,591 10.62%
NOSH 139,857 140,000 140,000 652,302 315,635 320,539 317,952 -12.78%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 88.75% 373.66% 188.47% 76.97% 39.81% 31.88% 37.23% -
ROE 2.31% 7.85% 644.49% 0.00% 0.00% 21.25% 24.42% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.47 4.58 14.75 14.15 53.08 47.72 40.76 -26.39%
EPS 5.69 17.18 1,372.76 10.10 19.87 14.45 14.41 -14.33%
DPS 0.00 1.26 1,380.52 6.86 10.50 7.00 7.00 -
NAPS 2.46 2.19 2.13 0.00 0.00 0.68 0.59 26.83%
Adjusted Per Share Value based on latest NOSH - 652,302
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.88 4.87 15.69 70.14 127.30 116.22 98.46 -35.79%
EPS 6.05 18.26 1,460.22 50.05 47.65 35.19 34.81 -25.27%
DPS 0.00 1.34 1,468.48 33.98 25.29 17.03 16.83 -
NAPS 2.6141 2.3272 2.2657 0.00 0.00 1.6561 1.4253 10.62%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.83 1.70 1.96 2.39 3.90 2.20 2.93 -
P/RPS 28.27 37.08 13.29 16.89 7.35 4.61 7.19 25.60%
P/EPS 32.15 9.89 0.14 23.67 19.63 15.23 20.33 7.93%
EY 3.11 10.11 700.39 4.23 5.09 6.57 4.92 -7.35%
DY 0.00 0.74 704.35 2.87 2.69 3.18 2.39 -
P/NAPS 0.74 0.78 0.92 0.00 0.00 3.24 4.97 -27.17%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 23/08/16 17/08/15 20/08/14 21/08/13 09/08/12 23/08/11 -
Price 1.65 1.57 1.49 2.55 4.11 2.10 2.87 -
P/RPS 25.49 34.24 10.10 18.02 7.74 4.40 7.04 23.89%
P/EPS 28.99 9.14 0.11 25.25 20.69 14.53 19.92 6.44%
EY 3.45 10.94 921.32 3.96 4.83 6.88 5.02 -6.05%
DY 0.00 0.80 926.53 2.69 2.55 3.33 2.44 -
P/NAPS 0.67 0.72 0.70 0.00 0.00 3.09 4.86 -28.10%

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