[JCBNEXT] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 8.2%
YoY- 8.25%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 21,600 8,200 8,732 2,260 177,656 181,596 179,426 -75.52%
PBT 20,896 6,718 13,966 5,132 84,858 90,465 88,522 -61.70%
Tax -2,452 68,728 65,528 69,168 -18,843 -20,228 -19,172 -74.52%
NP 18,444 75,446 79,494 74,300 66,015 70,237 69,350 -58.54%
-
NP to SH 1,950,534 71,092 72,894 66,468 61,428 64,357 63,970 869.94%
-
Tax Rate 11.73% -1,023.04% -469.20% -1,347.78% 22.21% 22.36% 21.66% -
Total Cost 3,156 -67,246 -70,762 -72,040 111,641 111,358 110,076 -90.57%
-
Net Worth 262,726 0 0 0 246,470 240,076 220,803 12.25%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,832,349 2,180,773 45,075 44,566 44,238 44,224 44,160 1090.43%
Div Payout % 93.94% 3,067.54% 61.84% 67.05% 72.02% 68.72% 69.03% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 262,726 0 0 0 246,470 240,076 220,803 12.25%
NOSH 673,657 605,209 643,939 636,666 631,975 631,780 315,433 65.61%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 85.39% 920.08% 910.38% 3,287.61% 37.16% 38.68% 38.65% -
ROE 742.42% 0.00% 0.00% 0.00% 24.92% 26.81% 28.97% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.21 1.35 1.36 0.35 28.11 28.74 56.88 -85.20%
EPS 1,447.74 58.71 56.62 0.80 9.72 10.19 20.28 1607.54%
DPS 272.00 360.33 7.00 7.00 7.00 7.00 14.00 618.80%
NAPS 0.39 0.00 0.00 0.00 0.39 0.38 0.70 -32.21%
Adjusted Per Share Value based on latest NOSH - 636,666
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.41 6.23 6.63 1.72 134.98 137.98 136.33 -75.52%
EPS 1,482.00 54.02 55.38 50.50 46.67 48.90 48.60 869.99%
DPS 1,392.21 1,656.94 34.25 33.86 33.61 33.60 33.55 1090.49%
NAPS 1.9962 0.00 0.00 0.00 1.8727 1.8241 1.6777 12.25%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.47 2.69 2.39 2.44 2.48 2.29 3.90 -
P/RPS 14.66 198.54 176.25 687.37 8.82 7.97 6.86 65.68%
P/EPS 0.16 22.90 21.11 23.37 25.51 22.48 19.23 -95.85%
EY 616.05 4.37 4.74 4.28 3.92 4.45 5.20 2291.28%
DY 578.72 133.95 2.93 2.87 2.82 3.06 3.59 2834.68%
P/NAPS 1.21 0.00 0.00 0.00 6.36 6.03 5.57 -63.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 27/11/14 20/08/14 30/05/14 19/02/14 22/11/13 21/08/13 -
Price 0.45 2.89 2.55 2.42 2.68 2.14 4.11 -
P/RPS 14.03 213.30 188.05 681.74 9.53 7.45 7.23 55.38%
P/EPS 0.16 24.60 22.53 23.18 27.57 21.01 20.27 -96.00%
EY 643.43 4.06 4.44 4.31 3.63 4.76 4.93 2450.24%
DY 604.44 124.68 2.75 2.89 2.61 3.27 3.41 3025.86%
P/NAPS 1.15 0.00 0.00 0.00 6.87 5.63 5.87 -66.16%

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