[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -5.68%
YoY- -40.74%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 9,086 9,246 5,896 9,864 10,124 9,842 6,224 28.65%
PBT 12,488 10,536 948 8,751 9,609 8,898 3,272 144.02%
Tax -1,981 -2,916 -200 -1,977 -2,425 -3,204 -152 452.94%
NP 10,506 7,620 748 6,774 7,184 5,694 3,120 124.49%
-
NP to SH 10,466 7,588 704 6,727 7,132 5,642 3,068 126.44%
-
Tax Rate 15.86% 27.68% 21.10% 22.59% 25.24% 36.01% 4.65% -
Total Cost -1,420 1,626 5,148 3,090 2,940 4,148 3,104 -
-
Net Worth 331,426 323,152 324,864 335,337 335,644 344,048 341,251 -1.92%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 331,426 323,152 324,864 335,337 335,644 344,048 341,251 -1.92%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 115.63% 82.41% 12.69% 68.67% 70.96% 57.85% 50.13% -
ROE 3.16% 2.35% 0.22% 2.01% 2.12% 1.64% 0.90% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.55 6.64 4.23 7.06 7.24 7.04 4.45 29.36%
EPS 7.52 5.44 0.52 4.82 5.21 4.04 2.20 126.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.32 2.33 2.40 2.40 2.46 2.44 -1.36%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.49 6.60 4.21 7.05 7.23 7.03 4.45 28.57%
EPS 7.48 5.42 0.50 4.81 5.09 4.03 2.19 126.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3673 2.3082 2.3205 2.3953 2.3975 2.4575 2.4375 -1.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.68 1.68 1.63 1.75 1.70 1.83 1.94 -
P/RPS 25.64 25.31 38.55 24.79 23.48 26.00 43.59 -29.77%
P/EPS 22.26 30.84 322.82 36.35 33.34 45.36 88.44 -60.10%
EY 4.49 3.24 0.31 2.75 3.00 2.20 1.13 150.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.70 0.73 0.71 0.74 0.80 -8.50%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 28/05/18 23/02/18 29/11/17 17/08/17 29/05/17 -
Price 1.58 1.56 1.65 1.70 1.67 1.65 1.86 -
P/RPS 24.11 23.50 39.02 24.08 23.07 23.45 41.80 -30.68%
P/EPS 20.93 28.64 326.78 35.31 32.75 40.90 84.79 -60.61%
EY 4.78 3.49 0.31 2.83 3.05 2.44 1.18 153.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.71 0.71 0.70 0.67 0.76 -8.96%

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