[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 62.35%
YoY- -78.65%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,332 6,619 7,506 7,834 2,360 21,600 8,200 -24.92%
PBT 13,440 26,775 34,489 19,702 11,296 20,896 6,718 58.70%
Tax -484 -1,558 -2,105 -4,360 -1,860 -2,452 68,728 -
NP 12,956 25,217 32,384 15,342 9,436 18,444 75,446 -69.07%
-
NP to SH 12,900 25,410 32,625 15,560 9,584 1,950,534 71,092 -67.91%
-
Tax Rate 3.60% 5.82% 6.10% 22.13% 16.47% 11.73% -1,023.04% -
Total Cost -7,624 -18,598 -24,877 -7,508 -7,076 3,156 -67,246 -76.54%
-
Net Worth 299,300 303,494 302,266 298,200 272,999 262,726 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 3,496 3,507 3,500 17,639 1,832,349 2,180,773 -
Div Payout % - 13.76% 10.75% 22.49% 184.06% 93.94% 3,067.54% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 299,300 303,494 302,266 298,200 272,999 262,726 0 -
NOSH 140,000 140,000 140,000 140,000 700,000 673,657 605,209 -62.28%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 242.99% 380.98% 431.40% 195.84% 399.83% 85.39% 920.08% -
ROE 4.31% 8.37% 10.79% 5.22% 3.51% 742.42% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.81 4.73 5.36 5.60 0.34 3.21 1.35 99.58%
EPS 9.24 18.16 23.31 11.12 1.36 1,447.74 58.71 -70.81%
DPS 0.00 2.50 2.51 2.50 2.52 272.00 360.33 -
NAPS 2.14 2.17 2.16 2.13 0.39 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.81 4.73 5.36 5.60 1.69 15.43 5.86 -24.93%
EPS 9.21 18.15 23.30 11.12 6.85 1,393.24 50.78 -67.92%
DPS 0.00 2.50 2.51 2.50 12.60 1,308.82 1,557.70 -
NAPS 2.1379 2.1678 2.159 2.13 1.95 1.8766 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.82 1.98 1.72 1.96 0.44 0.47 2.69 -
P/RPS 47.74 41.84 32.06 35.03 130.51 14.66 198.54 -61.29%
P/EPS 19.73 10.90 7.38 17.63 32.14 0.16 22.90 -9.44%
EY 5.07 9.18 13.55 5.67 3.11 616.05 4.37 10.40%
DY 0.00 1.26 1.46 1.28 5.73 578.72 133.95 -
P/NAPS 0.85 0.91 0.80 0.92 1.13 1.21 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 22/02/16 24/11/15 17/08/15 19/05/15 24/02/15 27/11/14 -
Price 1.78 1.95 1.98 1.49 2.19 0.45 2.89 -
P/RPS 46.69 41.20 36.91 26.63 649.58 14.03 213.30 -63.64%
P/EPS 19.30 10.73 8.49 13.41 159.95 0.16 24.60 -14.92%
EY 5.18 9.32 11.77 7.46 0.63 643.43 4.06 17.61%
DY 0.00 1.28 1.27 1.68 1.15 604.44 124.68 -
P/NAPS 0.83 0.90 0.92 0.70 5.62 1.15 0.00 -

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