[JCBNEXT] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -14.92%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,822 590 15,450 1,784 3,801 565 41,459 -83.41%
PBT 7,027 2,824 15,857 -1,944 5,700 1,283 17,009 -44.61%
Tax -1,715 -465 -1,454 18,782 15,472 17,292 -3,672 -39.88%
NP 5,312 2,359 14,403 16,838 21,172 18,575 13,337 -45.95%
-
NP to SH 5,384 2,396 1,897,215 16,872 19,830 16,617 13,160 -44.97%
-
Tax Rate 24.41% 16.47% 9.17% - -271.44% -1,347.78% 21.59% -
Total Cost -2,490 -1,769 1,047 -15,054 -17,371 -18,010 28,122 -
-
Net Worth 298,200 272,999 273,237 0 0 0 246,749 13.49%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 881 4,409 12,260 1,915,151 11,415 11,141 11,072 -81.58%
Div Payout % 16.38% 184.06% 0.65% 11,351.06% 57.57% 67.05% 84.13% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 298,200 272,999 273,237 0 0 0 246,749 13.49%
NOSH 140,000 700,000 700,608 717,957 652,302 636,666 632,692 -63.51%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 188.24% 399.83% 93.22% 943.83% 557.01% 3,287.61% 32.17% -
ROE 1.81% 0.88% 694.35% 0.00% 0.00% 0.00% 5.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.02 0.08 2.21 0.25 0.58 0.09 6.55 -54.45%
EPS 3.85 0.34 1,353.99 11.96 15.24 0.20 2.08 50.92%
DPS 0.63 0.63 1.75 266.75 1.75 1.75 1.75 -49.48%
NAPS 2.13 0.39 0.39 0.00 0.00 0.00 0.39 211.09%
Adjusted Per Share Value based on latest NOSH - 717,957
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.02 0.42 11.04 1.27 2.72 0.40 29.61 -83.38%
EPS 3.85 1.71 1,355.15 12.05 14.16 11.87 9.40 -44.93%
DPS 0.63 3.15 8.76 1,367.97 8.15 7.96 7.91 -81.57%
NAPS 2.13 1.95 1.9517 0.00 0.00 0.00 1.7625 13.49%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.96 0.44 0.47 2.69 2.39 2.44 2.48 -
P/RPS 97.24 522.03 21.31 1,082.57 410.16 2,749.50 37.85 87.90%
P/EPS 50.97 128.55 0.17 114.47 78.62 93.49 119.23 -43.33%
EY 1.96 0.78 576.16 0.87 1.27 1.07 0.84 76.19%
DY 0.32 1.43 3.72 99.16 0.73 0.72 0.71 -41.30%
P/NAPS 0.92 1.13 1.21 0.00 0.00 0.00 6.36 -72.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 19/05/15 24/02/15 27/11/14 20/08/14 30/05/14 19/02/14 -
Price 1.49 2.19 0.45 2.89 2.55 2.42 2.68 -
P/RPS 73.92 2,598.31 20.41 1,163.06 437.61 2,726.96 40.90 48.53%
P/EPS 38.74 639.82 0.17 122.98 83.88 92.72 128.85 -55.21%
EY 2.58 0.16 601.77 0.81 1.19 1.08 0.78 122.48%
DY 0.42 0.29 3.89 92.30 0.69 0.72 0.65 -25.31%
P/NAPS 0.70 5.62 1.15 0.00 0.00 0.00 6.87 -78.27%

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