[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -6.33%
YoY- -35.71%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 7,274 6,426 3,116 6,021 6,961 8,678 5,608 18.91%
PBT 17,590 17,006 15,628 7,781 8,732 10,306 7,136 82.37%
Tax -2,018 -2,498 16 -1,494 -2,053 -2,762 -40 1262.08%
NP 15,572 14,508 15,644 6,287 6,678 7,544 7,096 68.78%
-
NP to SH 15,629 14,576 15,720 6,347 6,776 7,612 7,064 69.71%
-
Tax Rate 11.47% 14.69% -0.10% 19.20% 23.51% 26.80% 0.56% -
Total Cost -8,297 -8,082 -12,528 -266 282 1,134 -1,488 214.11%
-
Net Worth 339,543 335,973 335,054 323,337 315,635 322,876 322,485 3.49%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 339,543 335,973 335,054 323,337 315,635 322,876 322,485 3.49%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 214.06% 225.77% 502.05% 104.42% 95.94% 86.93% 126.53% -
ROE 4.60% 4.34% 4.69% 1.96% 2.15% 2.36% 2.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.51 4.86 2.33 4.49 5.18 6.45 4.16 20.58%
EPS 11.79 10.96 11.76 4.72 5.04 5.66 5.24 71.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.54 2.51 2.41 2.35 2.40 2.39 4.95%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.53 4.88 2.37 4.57 5.29 6.59 4.26 18.98%
EPS 11.88 11.07 11.94 4.82 5.15 5.78 5.37 69.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5798 2.5527 2.5457 2.4567 2.3982 2.4532 2.4502 3.49%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.45 1.31 1.29 1.40 1.43 1.23 1.15 -
P/RPS 26.33 26.97 55.26 31.20 27.59 19.07 27.67 -3.25%
P/EPS 12.26 11.89 10.95 29.59 28.35 21.74 21.97 -32.19%
EY 8.16 8.41 9.13 3.38 3.53 4.60 4.55 47.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.51 0.58 0.61 0.51 0.48 10.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 26/08/21 25/05/21 25/02/21 26/11/20 27/08/20 23/06/20 -
Price 1.30 1.43 1.29 1.27 1.43 1.24 1.25 -
P/RPS 23.61 29.44 55.26 28.30 27.59 19.22 30.08 -14.89%
P/EPS 10.99 12.98 10.95 26.85 28.35 21.92 23.88 -40.36%
EY 9.10 7.71 9.13 3.72 3.53 4.56 4.19 67.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.51 0.53 0.61 0.52 0.52 -1.28%

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