[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -15.21%
YoY- 39.91%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 12,840 10,668 3,600 9,531 11,236 8,584 3,008 162.91%
PBT 43,537 41,096 25,032 25,600 30,481 28,936 24,336 47.31%
Tax -7,194 -3,812 -16 -2,025 -2,677 -3,430 -296 737.41%
NP 36,342 37,284 25,016 23,575 27,804 25,506 24,040 31.68%
-
NP to SH 36,348 37,292 25,024 23,574 27,802 25,506 24,076 31.56%
-
Tax Rate 16.52% 9.28% 0.06% 7.91% 8.78% 11.85% 1.22% -
Total Cost -23,502 -26,616 -21,416 -14,044 -16,568 -16,922 -21,032 7.67%
-
Net Worth 363,082 373,644 361,762 348,559 341,957 353,840 352,520 1.98%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 363,082 373,644 361,762 348,559 341,957 353,840 352,520 1.98%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 283.04% 349.49% 694.89% 247.35% 247.45% 297.13% 799.20% -
ROE 10.01% 9.98% 6.92% 6.76% 8.13% 7.21% 6.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.73 8.08 2.73 7.22 8.51 6.50 2.28 162.86%
EPS 27.53 28.24 18.96 17.85 21.05 19.32 18.24 31.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.83 2.74 2.64 2.59 2.68 2.67 1.98%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.17 7.62 2.57 6.81 8.03 6.13 2.15 162.76%
EPS 25.96 26.64 17.87 16.84 19.86 18.22 17.20 31.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5934 2.6689 2.584 2.4897 2.4426 2.5274 2.518 1.98%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.60 1.50 1.33 1.28 1.25 1.30 1.33 -
P/RPS 16.45 18.56 48.78 17.73 14.69 20.00 58.38 -56.98%
P/EPS 5.81 5.31 7.02 7.17 5.94 6.73 7.29 -14.02%
EY 17.21 18.83 14.25 13.95 16.85 14.86 13.71 16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.49 0.48 0.48 0.49 0.50 10.39%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 23/08/23 25/05/23 23/02/23 24/11/22 30/08/22 25/05/22 -
Price 1.63 1.46 1.40 1.45 1.23 1.24 1.30 -
P/RPS 16.76 18.07 51.35 20.09 14.45 19.07 57.06 -55.78%
P/EPS 5.92 5.17 7.39 8.12 5.84 6.42 7.13 -11.65%
EY 16.89 19.35 13.54 12.31 17.12 15.58 14.03 13.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.51 0.55 0.47 0.46 0.49 13.16%

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