[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 7.76%
YoY- -33.6%
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 3,116 6,021 6,961 8,678 5,608 8,687 9,690 -53.03%
PBT 15,628 7,781 8,732 10,306 7,136 11,333 13,924 7.99%
Tax 16 -1,494 -2,053 -2,762 -40 -1,451 -1,664 -
NP 15,644 6,287 6,678 7,544 7,096 9,882 12,260 17.62%
-
NP to SH 15,720 6,347 6,776 7,612 7,064 9,873 12,250 18.07%
-
Tax Rate -0.10% 19.20% 23.51% 26.80% 0.56% 12.80% 11.95% -
Total Cost -12,528 -266 282 1,134 -1,488 -1,195 -2,569 187.29%
-
Net Worth 335,054 323,337 315,635 322,876 322,485 326,092 329,570 1.10%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 335,054 323,337 315,635 322,876 322,485 326,092 329,570 1.10%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 502.05% 104.42% 95.94% 86.93% 126.53% 113.76% 126.51% -
ROE 4.69% 1.96% 2.15% 2.36% 2.19% 3.03% 3.72% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.33 4.49 5.18 6.45 4.16 6.39 7.12 -52.47%
EPS 11.76 4.72 5.04 5.66 5.24 7.23 8.95 19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.41 2.35 2.40 2.39 2.40 2.42 2.46%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.37 4.57 5.29 6.59 4.26 6.60 7.36 -52.98%
EPS 11.94 4.82 5.15 5.78 5.37 7.50 9.31 18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5457 2.4567 2.3982 2.4532 2.4502 2.4776 2.5041 1.10%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.29 1.40 1.43 1.23 1.15 1.45 1.48 -
P/RPS 55.26 31.20 27.59 19.07 27.67 22.68 20.80 91.70%
P/EPS 10.95 29.59 28.35 21.74 21.97 19.95 16.45 -23.74%
EY 9.13 3.38 3.53 4.60 4.55 5.01 6.08 31.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.61 0.51 0.48 0.60 0.61 -11.24%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 26/11/20 27/08/20 23/06/20 25/02/20 29/11/19 -
Price 1.29 1.27 1.43 1.24 1.25 1.43 1.54 -
P/RPS 55.26 28.30 27.59 19.22 30.08 22.37 21.64 86.71%
P/EPS 10.95 26.85 28.35 21.92 23.88 19.68 17.12 -25.74%
EY 9.13 3.72 3.53 4.56 4.19 5.08 5.84 34.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.61 0.52 0.52 0.60 0.64 -14.03%

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