[JCBNEXT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.47%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 7,834 2,360 21,600 8,200 8,732 2,260 177,656 -87.58%
PBT 19,702 11,296 20,896 6,718 13,966 5,132 84,858 -62.32%
Tax -4,360 -1,860 -2,452 68,728 65,528 69,168 -18,843 -62.41%
NP 15,342 9,436 18,444 75,446 79,494 74,300 66,015 -62.30%
-
NP to SH 15,560 9,584 1,950,534 71,092 72,894 66,468 61,428 -60.06%
-
Tax Rate 22.13% 16.47% 11.73% -1,023.04% -469.20% -1,347.78% 22.21% -
Total Cost -7,508 -7,076 3,156 -67,246 -70,762 -72,040 111,641 -
-
Net Worth 298,200 272,999 262,726 0 0 0 246,470 13.58%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,500 17,639 1,832,349 2,180,773 45,075 44,566 44,238 -81.65%
Div Payout % 22.49% 184.06% 93.94% 3,067.54% 61.84% 67.05% 72.02% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 298,200 272,999 262,726 0 0 0 246,470 13.58%
NOSH 140,000 700,000 673,657 605,209 643,939 636,666 631,975 -63.48%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 195.84% 399.83% 85.39% 920.08% 910.38% 3,287.61% 37.16% -
ROE 5.22% 3.51% 742.42% 0.00% 0.00% 0.00% 24.92% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.60 0.34 3.21 1.35 1.36 0.35 28.11 -65.99%
EPS 11.12 1.36 1,447.74 58.71 56.62 0.80 9.72 9.41%
DPS 2.50 2.52 272.00 360.33 7.00 7.00 7.00 -49.75%
NAPS 2.13 0.39 0.39 0.00 0.00 0.00 0.39 211.09%
Adjusted Per Share Value based on latest NOSH - 717,957
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.95 1.79 16.41 6.23 6.63 1.72 134.98 -87.59%
EPS 11.82 7.28 1,482.00 54.02 55.38 50.50 46.67 -60.07%
DPS 2.66 13.40 1,392.21 1,656.94 34.25 33.86 33.61 -81.65%
NAPS 2.2657 2.0742 1.9962 0.00 0.00 0.00 1.8727 13.58%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.96 0.44 0.47 2.69 2.39 2.44 2.48 -
P/RPS 35.03 130.51 14.66 198.54 176.25 687.37 8.82 151.42%
P/EPS 17.63 32.14 0.16 22.90 21.11 23.37 25.51 -21.88%
EY 5.67 3.11 616.05 4.37 4.74 4.28 3.92 27.98%
DY 1.28 5.73 578.72 133.95 2.93 2.87 2.82 -41.02%
P/NAPS 0.92 1.13 1.21 0.00 0.00 0.00 6.36 -72.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 19/05/15 24/02/15 27/11/14 20/08/14 30/05/14 19/02/14 -
Price 1.49 2.19 0.45 2.89 2.55 2.42 2.68 -
P/RPS 26.63 649.58 14.03 213.30 188.05 681.74 9.53 98.76%
P/EPS 13.41 159.95 0.16 24.60 22.53 23.18 27.57 -38.23%
EY 7.46 0.63 643.43 4.06 4.44 4.31 3.63 61.85%
DY 1.68 1.15 604.44 124.68 2.75 2.89 2.61 -25.51%
P/NAPS 0.70 5.62 1.15 0.00 0.00 0.00 6.87 -78.27%

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