[JCBNEXT] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Cumulative Result
Revenue	1,333	6,619	5,630	3,917	590	21,600	6,150	-63.88%
YoY %	-79.86%	17.57%	43.73%	563.90%	-97.27%	251.22%	-	-
Horiz. %	21.67%	107.63%	91.54%	63.69%	9.59%	351.22%	100.00%	-
PBT	3,360	26,775	25,867	9,851	2,824	20,896	5,039	-23.65%
YoY %	-87.45%	3.51%	162.58%	248.83%	-86.49%	314.69%	-	-
Horiz. %	66.68%	531.36%	513.34%	195.50%	56.04%	414.69%	100.00%	-
Tax	-121	-1,558	-1,579	-2,180	-465	-2,452	51,546	-
YoY %	92.23%	1.33%	27.57%	-368.82%	81.04%	-104.76%	-	-
Horiz. %	-0.23%	-3.02%	-3.06%	-4.23%	-0.90%	-4.76%	100.00%	-
NP	3,239	25,217	24,288	7,671	2,359	18,444	56,585	-85.12%
YoY %	-87.16%	3.82%	216.62%	225.18%	-87.21%	-67.40%	-	-
Horiz. %	5.72%	44.56%	42.92%	13.56%	4.17%	32.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,225	25,410	24,469	7,780	2,396	1,950,534	53,319	-84.56%
YoY %	-87.31%	3.85%	214.51%	224.71%	-99.88%	3,558.23%	-	-
Horiz. %	6.05%	47.66%	45.89%	14.59%	4.49%	3,658.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.60%	5.82%	6.10%	22.13%	16.47%	11.73%	-1,022.94%	-
YoY %	-38.14%	-4.59%	-72.44%	34.37%	40.41%	101.15%	-	-
Horiz. %	-0.35%	-0.57%	-0.60%	-2.16%	-1.61%	-1.15%	100.00%	-
Total Cost	-1,906	-18,598	-18,658	-3,754	-1,769	3,156	-50,435	-88.71%
YoY %	89.75%	0.32%	-397.02%	-112.21%	-156.05%	106.26%	-	-
Horiz. %	3.78%	36.88%	36.99%	7.44%	3.51%	-6.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	299,300	303,494	302,266	298,200	272,999	262,726	0	-
YoY %	-1.38%	0.41%	1.36%	9.23%	3.91%	0.00%	-	-
Horiz. %	113.92%	115.52%	115.05%	113.50%	103.91%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	-	3,496	2,630	1,750	4,409	1,832,349	1,635,579	-
YoY %	-	32.93%	50.29%	-60.31%	-99.76%	12.03%	-	-
Horiz. %	-	0.21%	0.16%	0.11%	0.27%	112.03%	100.00%	-
Div Payout %	-	13.76%	10.75%	22.49%	184.06%	93.94%	3,067.54%	-
YoY %	-	28.00%	-52.20%	-87.78%	95.93%	-96.94%	-	-
Horiz. %	-	0.45%	0.35%	0.73%	6.00%	3.06%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	299,300	303,494	302,266	298,200	272,999	262,726	0	-
YoY %	-1.38%	0.41%	1.36%	9.23%	3.91%	0.00%	-	-
Horiz. %	113.92%	115.52%	115.05%	113.50%	103.91%	100.00%	-	-
NOSH	140,000	140,000	140,000	140,000	700,000	673,657	605,209	-62.28%
YoY %	0.00%	0.00%	0.00%	-80.00%	3.91%	11.31%	-	-
Horiz. %	23.13%	23.13%	23.13%	23.13%	115.66%	111.31%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	242.99%	380.98%	431.40%	195.84%	399.83%	85.39%	920.08%	-
YoY %	-36.22%	-11.69%	120.28%	-51.02%	368.24%	-90.72%	-	-
Horiz. %	26.41%	41.41%	46.89%	21.29%	43.46%	9.28%	100.00%	-
ROE	1.08%	8.37%	8.10%	2.61%	0.88%	742.42%	0.00%	-
YoY %	-87.10%	3.33%	210.34%	196.59%	-99.88%	0.00%	-	-
Horiz. %	0.15%	1.13%	1.09%	0.35%	0.12%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	0.95	4.73	4.02	2.80	0.08	3.21	1.02	-4.62%
YoY %	-79.92%	17.66%	43.57%	3,400.00%	-97.51%	214.71%	-	-
Horiz. %	93.14%	463.73%	394.12%	274.51%	7.84%	314.71%	100.00%	-
EPS	2.31	18.16	17.48	5.56	0.34	1,447.74	44.03	-85.96%
YoY %	-87.28%	3.89%	214.39%	1,535.29%	-99.98%	3,188.08%	-	-
Horiz. %	5.25%	41.24%	39.70%	12.63%	0.77%	3,288.08%	100.00%	-
DPS	0.00	2.50	1.88	1.25	0.63	272.00	270.25	-
YoY %	0.00%	32.98%	50.40%	98.41%	-99.77%	0.65%	-	-
Horiz. %	0.00%	0.93%	0.70%	0.46%	0.23%	100.65%	100.00%	-
NAPS	2.14	2.17	2.16	2.13	0.39	0.39	0.00	-
YoY %	-1.38%	0.46%	1.41%	446.15%	0.00%	0.00%	-	-
Horiz. %	548.72%	556.41%	553.85%	546.15%	100.00%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 140,000
RPS	0.95	4.73	4.02	2.80	0.42	15.43	4.39	-63.92%
YoY %	-79.92%	17.66%	43.57%	566.67%	-97.28%	251.48%	-	-
Horiz. %	21.64%	107.74%	91.57%	63.78%	9.57%	351.48%	100.00%	-
EPS	2.30	18.15	17.48	5.56	1.71	1,393.24	38.09	-84.58%
YoY %	-87.33%	3.83%	214.39%	225.15%	-99.88%	3,557.76%	-	-
Horiz. %	6.04%	47.65%	45.89%	14.60%	4.49%	3,657.76%	100.00%	-
DPS	0.00	2.50	1.88	1.25	3.15	1,308.82	1,168.27	-
YoY %	0.00%	32.98%	50.40%	-60.32%	-99.76%	12.03%	-	-
Horiz. %	0.00%	0.21%	0.16%	0.11%	0.27%	112.03%	100.00%	-
NAPS	2.1379	2.1678	2.159	2.13	1.95	1.8766	0.00	-
YoY %	-1.38%	0.41%	1.36%	9.23%	3.91%	0.00%	-	-
Horiz. %	113.92%	115.52%	115.05%	113.50%	103.91%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	1.82	1.98	1.72	1.96	0.44	0.47	2.69	-
P/RPS	190.96	41.84	42.75	70.05	522.03	14.66	264.72	-19.55%
YoY %	356.41%	-2.13%	-38.97%	-86.58%	3,460.91%	-94.46%	-	-
Horiz. %	72.14%	15.81%	16.15%	26.46%	197.20%	5.54%	100.00%	-
P/EPS	78.93	10.90	9.84	35.27	128.55	0.16	30.53	88.26%
YoY %	624.13%	10.77%	-72.10%	-72.56%	80,243.75%	-99.48%	-	-
Horiz. %	258.53%	35.70%	32.23%	115.53%	421.06%	0.52%	100.00%	-
EY	1.27	9.18	10.17	2.84	0.78	616.05	3.28	-46.84%
YoY %	-86.17%	-9.73%	258.10%	264.10%	-99.87%	18,682.01%	-	-
Horiz. %	38.72%	279.88%	310.06%	86.59%	23.78%	18,782.01%	100.00%	-
DY	0.00	1.26	1.09	0.64	1.43	578.72	100.46	-
YoY %	0.00%	15.60%	70.31%	-55.24%	-99.75%	476.07%	-	-
Horiz. %	0.00%	1.25%	1.09%	0.64%	1.42%	576.07%	100.00%	-
P/NAPS	0.85	0.91	0.80	0.92	1.13	1.21	0.00	-
YoY %	-6.59%	13.75%	-13.04%	-18.58%	-6.61%	0.00%	-	-
Horiz. %	70.25%	75.21%	66.12%	76.03%	93.39%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	30/05/16	22/02/16	24/11/15	17/08/15	19/05/15	24/02/15	27/11/14	-
Price	1.78	1.95	1.98	1.49	2.19	0.45	2.89	-
P/RPS	186.76	41.20	49.21	53.26	2,598.31	14.03	284.40	-24.43%
YoY %	353.30%	-16.28%	-7.60%	-97.95%	18,419.67%	-95.07%	-	-
Horiz. %	65.67%	14.49%	17.30%	18.73%	913.61%	4.93%	100.00%	-
P/EPS	77.19	10.73	11.32	26.81	639.82	0.16	32.80	76.83%
YoY %	619.38%	-5.21%	-57.78%	-95.81%	399,787.50%	-99.51%	-	-
Horiz. %	235.34%	32.71%	34.51%	81.74%	1,950.67%	0.49%	100.00%	-
EY	1.30	9.32	8.83	3.73	0.16	643.43	3.05	-43.33%
YoY %	-86.05%	5.55%	136.73%	2,231.25%	-99.98%	20,996.07%	-	-
Horiz. %	42.62%	305.57%	289.51%	122.30%	5.25%	21,096.07%	100.00%	-
DY	0.00	1.28	0.95	0.84	0.29	604.44	93.51	-
YoY %	0.00%	34.74%	13.10%	189.66%	-99.95%	546.39%	-	-
Horiz. %	0.00%	1.37%	1.02%	0.90%	0.31%	646.39%	100.00%	-
P/NAPS	0.83	0.90	0.92	0.70	5.62	1.15	0.00	-
YoY %	-7.78%	-2.17%	31.43%	-87.54%	388.70%	0.00%	-	-
Horiz. %	72.17%	78.26%	80.00%	60.87%	488.70%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos