[JCBNEXT] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -72.97%
YoY- -76.22%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 9,864 10,124 9,842 6,224 7,843 8,154 7,420 20.83%
PBT 8,751 9,609 8,898 3,272 13,345 14,104 15,186 -30.68%
Tax -1,977 -2,425 -3,204 -152 -1,930 -2,560 -2,678 -18.27%
NP 6,774 7,184 5,694 3,120 11,415 11,544 12,508 -33.48%
-
NP to SH 6,727 7,132 5,642 3,068 11,352 11,500 12,480 -33.69%
-
Tax Rate 22.59% 25.24% 36.01% 4.65% 14.46% 18.15% 17.63% -
Total Cost 3,090 2,940 4,148 3,104 -3,572 -3,389 -5,088 -
-
Net Worth 335,337 335,644 344,048 341,251 331,463 318,876 306,289 6.20%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 335,337 335,644 344,048 341,251 331,463 318,876 306,289 6.20%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 68.67% 70.96% 57.85% 50.13% 145.54% 141.56% 168.57% -
ROE 2.01% 2.12% 1.64% 0.90% 3.42% 3.61% 4.07% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.06 7.24 7.04 4.45 5.61 5.83 5.31 20.85%
EPS 4.82 5.21 4.04 2.20 8.12 8.23 8.92 -33.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.40 2.46 2.44 2.37 2.28 2.19 6.27%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.49 7.69 7.48 4.73 5.96 6.20 5.64 20.75%
EPS 5.11 5.42 4.29 2.33 8.63 8.74 9.48 -33.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5479 2.5502 2.6141 2.5928 2.5184 2.4228 2.3272 6.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.75 1.70 1.83 1.94 1.70 1.39 1.70 -
P/RPS 24.79 23.48 26.00 43.59 30.31 23.84 32.04 -15.68%
P/EPS 36.35 33.34 45.36 88.44 20.94 16.90 19.05 53.66%
EY 2.75 3.00 2.20 1.13 4.77 5.92 5.25 -34.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.74 0.80 0.72 0.61 0.78 -4.30%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/11/17 17/08/17 29/05/17 27/02/17 29/11/16 23/08/16 -
Price 1.70 1.67 1.65 1.86 1.95 1.56 1.57 -
P/RPS 24.08 23.07 23.45 41.80 34.77 26.76 29.59 -12.80%
P/EPS 35.31 32.75 40.90 84.79 24.02 18.97 17.59 58.92%
EY 2.83 3.05 2.44 1.18 4.16 5.27 5.68 -37.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.67 0.76 0.82 0.68 0.72 -0.92%

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