[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2643.68%
YoY- 3075.32%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 7,506 7,834 2,360 21,600 8,200 8,732 2,260 122.44%
PBT 34,489 19,702 11,296 20,896 6,718 13,966 5,132 255.70%
Tax -2,105 -4,360 -1,860 -2,452 68,728 65,528 69,168 -
NP 32,384 15,342 9,436 18,444 75,446 79,494 74,300 -42.48%
-
NP to SH 32,625 15,560 9,584 1,950,534 71,092 72,894 66,468 -37.74%
-
Tax Rate 6.10% 22.13% 16.47% 11.73% -1,023.04% -469.20% -1,347.78% -
Total Cost -24,877 -7,508 -7,076 3,156 -67,246 -70,762 -72,040 -50.74%
-
Net Worth 302,266 298,200 272,999 262,726 0 0 0 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,507 3,500 17,639 1,832,349 2,180,773 45,075 44,566 -81.60%
Div Payout % 10.75% 22.49% 184.06% 93.94% 3,067.54% 61.84% 67.05% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 302,266 298,200 272,999 262,726 0 0 0 -
NOSH 140,000 140,000 700,000 673,657 605,209 643,939 636,666 -63.53%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 431.40% 195.84% 399.83% 85.39% 920.08% 910.38% 3,287.61% -
ROE 10.79% 5.22% 3.51% 742.42% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.36 5.60 0.34 3.21 1.35 1.36 0.35 515.66%
EPS 23.31 11.12 1.36 1,447.74 58.71 56.62 0.80 844.95%
DPS 2.51 2.50 2.52 272.00 360.33 7.00 7.00 -49.49%
NAPS 2.16 2.13 0.39 0.39 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 700,608
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.70 5.95 1.79 16.41 6.23 6.63 1.72 122.11%
EPS 24.79 11.82 7.28 1,482.00 54.02 55.38 50.50 -37.74%
DPS 2.67 2.66 13.40 1,392.21 1,656.94 34.25 33.86 -81.58%
NAPS 2.2966 2.2657 2.0742 1.9962 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.72 1.96 0.44 0.47 2.69 2.39 2.44 -
P/RPS 32.06 35.03 130.51 14.66 198.54 176.25 687.37 -87.01%
P/EPS 7.38 17.63 32.14 0.16 22.90 21.11 23.37 -53.59%
EY 13.55 5.67 3.11 616.05 4.37 4.74 4.28 115.45%
DY 1.46 1.28 5.73 578.72 133.95 2.93 2.87 -36.24%
P/NAPS 0.80 0.92 1.13 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 17/08/15 19/05/15 24/02/15 27/11/14 20/08/14 30/05/14 -
Price 1.98 1.49 2.19 0.45 2.89 2.55 2.42 -
P/RPS 36.91 26.63 649.58 14.03 213.30 188.05 681.74 -85.66%
P/EPS 8.49 13.41 159.95 0.16 24.60 22.53 23.18 -48.77%
EY 11.77 7.46 0.63 643.43 4.06 4.44 4.31 95.25%
DY 1.27 1.68 1.15 604.44 124.68 2.75 2.89 -42.16%
P/NAPS 0.92 0.70 5.62 1.15 0.00 0.00 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