[JCBNEXT] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -7.85%
YoY- -64.75%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 9,842 6,224 7,843 8,154 7,420 5,332 6,619 30.30%
PBT 8,898 3,272 13,345 14,104 15,186 13,440 26,775 -52.05%
Tax -3,204 -152 -1,930 -2,560 -2,678 -484 -1,558 61.78%
NP 5,694 3,120 11,415 11,544 12,508 12,956 25,217 -62.95%
-
NP to SH 5,642 3,068 11,352 11,500 12,480 12,900 25,410 -63.36%
-
Tax Rate 36.01% 4.65% 14.46% 18.15% 17.63% 3.60% 5.82% -
Total Cost 4,148 3,104 -3,572 -3,389 -5,088 -7,624 -18,598 -
-
Net Worth 344,048 341,251 331,463 318,876 306,289 299,300 303,494 8.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 3,496 -
Div Payout % - - - - - - 13.76% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 344,048 341,251 331,463 318,876 306,289 299,300 303,494 8.72%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 57.85% 50.13% 145.54% 141.56% 168.57% 242.99% 380.98% -
ROE 1.64% 0.90% 3.42% 3.61% 4.07% 4.31% 8.37% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.04 4.45 5.61 5.83 5.31 3.81 4.73 30.39%
EPS 4.04 2.20 8.12 8.23 8.92 9.24 18.16 -63.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.46 2.44 2.37 2.28 2.19 2.14 2.17 8.73%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.03 4.45 5.60 5.82 5.30 3.81 4.73 30.26%
EPS 4.03 2.19 8.11 8.21 8.91 9.21 18.15 -63.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.4575 2.4375 2.3676 2.2777 2.1878 2.1379 2.1678 8.73%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.83 1.94 1.70 1.39 1.70 1.82 1.98 -
P/RPS 26.00 43.59 30.31 23.84 32.04 47.74 41.84 -27.20%
P/EPS 45.36 88.44 20.94 16.90 19.05 19.73 10.90 158.94%
EY 2.20 1.13 4.77 5.92 5.25 5.07 9.18 -61.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.26 -
P/NAPS 0.74 0.80 0.72 0.61 0.78 0.85 0.91 -12.88%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 29/05/17 27/02/17 29/11/16 23/08/16 30/05/16 22/02/16 -
Price 1.65 1.86 1.95 1.56 1.57 1.78 1.95 -
P/RPS 23.45 41.80 34.77 26.76 29.59 46.69 41.20 -31.34%
P/EPS 40.90 84.79 24.02 18.97 17.59 19.30 10.73 144.21%
EY 2.44 1.18 4.16 5.27 5.68 5.18 9.32 -59.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 0.67 0.76 0.82 0.68 0.72 0.83 0.90 -17.87%

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