[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 31.62%
YoY- -55.32%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 7,593 4,921 1,556 7,843 6,116 3,710 1,333 218.61%
PBT 7,207 4,449 818 13,345 10,578 7,593 3,360 66.24%
Tax -1,819 -1,602 -38 -1,930 -1,920 -1,339 -121 508.11%
NP 5,388 2,847 780 11,415 8,658 6,254 3,239 40.34%
-
NP to SH 5,349 2,821 767 11,352 8,625 6,240 3,225 40.07%
-
Tax Rate 25.24% 36.01% 4.65% 14.46% 18.15% 17.63% 3.60% -
Total Cost 2,205 2,074 776 -3,572 -2,542 -2,544 -1,906 -
-
Net Worth 335,644 344,048 341,251 331,463 318,876 306,289 299,300 7.93%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 335,644 344,048 341,251 331,463 318,876 306,289 299,300 7.93%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 70.96% 57.85% 50.13% 145.54% 141.56% 168.57% 242.99% -
ROE 1.59% 0.82% 0.22% 3.42% 2.70% 2.04% 1.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.43 3.52 1.11 5.61 4.37 2.65 0.95 219.34%
EPS 3.91 2.02 0.55 8.12 6.17 4.46 2.31 41.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.46 2.44 2.37 2.28 2.19 2.14 7.93%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.42 3.52 1.11 5.60 4.37 2.65 0.95 218.95%
EPS 3.82 2.02 0.55 8.11 6.16 4.46 2.30 40.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3975 2.4575 2.4375 2.3676 2.2777 2.1878 2.1379 7.93%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.70 1.83 1.94 1.70 1.39 1.70 1.82 -
P/RPS 31.31 52.01 174.37 30.31 31.79 64.09 190.96 -70.01%
P/EPS 44.45 90.73 353.75 20.94 22.54 38.10 78.93 -31.78%
EY 2.25 1.10 0.28 4.77 4.44 2.62 1.27 46.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.80 0.72 0.61 0.78 0.85 -11.29%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 17/08/17 29/05/17 27/02/17 29/11/16 23/08/16 30/05/16 -
Price 1.67 1.65 1.86 1.95 1.56 1.57 1.78 -
P/RPS 30.76 46.89 167.18 34.77 35.67 59.19 186.76 -69.91%
P/EPS 43.66 81.80 339.16 24.02 25.30 35.19 77.19 -31.58%
EY 2.29 1.22 0.29 4.16 3.95 2.84 1.30 45.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.76 0.82 0.68 0.72 0.83 -10.72%

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