[JCBNEXT] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -86.45%
YoY- 672.16%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 8,687 7,268 5,113 1,783 8,530 6,815 4,623 52.10%
PBT 11,333 10,443 6,936 1,391 11,574 9,366 5,268 66.41%
Tax -1,451 -1,248 -1,185 -20 -1,485 -1,486 -1,458 -0.31%
NP 9,882 9,195 5,751 1,371 10,089 7,880 3,810 88.44%
-
NP to SH 9,873 9,188 5,732 1,359 10,030 7,850 3,794 88.86%
-
Tax Rate 12.80% 11.95% 17.08% 1.44% 12.83% 15.87% 27.68% -
Total Cost -1,195 -1,927 -638 412 -1,559 -1,065 813 -
-
Net Worth 326,092 329,570 335,409 333,945 328,197 331,426 323,152 0.60%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 326,092 329,570 335,409 333,945 328,197 331,426 323,152 0.60%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 113.76% 126.51% 112.48% 76.89% 118.28% 115.63% 82.41% -
ROE 3.03% 2.79% 1.71% 0.41% 3.06% 2.37% 1.17% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.39 5.34 3.73 1.30 6.19 4.91 3.32 54.54%
EPS 7.23 6.71 4.18 0.99 7.23 5.64 2.72 91.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.42 2.45 2.43 2.38 2.39 2.32 2.27%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.21 5.19 3.65 1.27 6.09 4.87 3.30 52.24%
EPS 7.05 6.56 4.09 0.97 7.16 5.61 2.71 88.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3292 2.3541 2.3958 2.3853 2.3443 2.3673 2.3082 0.60%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.45 1.48 1.48 1.54 1.48 1.68 1.68 -
P/RPS 22.68 27.73 39.63 118.70 23.93 34.18 50.62 -41.36%
P/EPS 19.95 21.94 35.35 155.73 20.35 29.68 61.68 -52.78%
EY 5.01 4.56 2.83 0.64 4.91 3.37 1.62 111.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.60 0.63 0.62 0.70 0.72 -11.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 29/11/19 29/08/19 28/05/19 26/02/19 27/11/18 29/08/18 -
Price 1.43 1.54 1.50 1.50 1.57 1.58 1.56 -
P/RPS 22.37 28.86 40.16 115.61 25.38 32.15 47.00 -38.95%
P/EPS 19.68 22.83 35.83 151.68 21.59 27.91 57.27 -50.84%
EY 5.08 4.38 2.79 0.66 4.63 3.58 1.75 103.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.61 0.62 0.66 0.66 0.67 -7.07%

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