[JCBNEXT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -19.18%
YoY- -11.26%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,784 3,801 565 41,459 46,484 46,537 43,176 -88.02%
PBT -1,944 5,700 1,283 17,009 23,588 22,597 21,664 -
Tax 18,782 15,472 17,292 -3,672 -5,585 -4,681 -4,905 -
NP 16,838 21,172 18,575 13,337 18,003 17,916 16,759 0.31%
-
NP to SH 16,872 19,830 16,617 13,160 16,283 16,634 15,351 6.49%
-
Tax Rate - -271.44% -1,347.78% 21.59% 23.68% 20.72% 22.64% -
Total Cost -15,054 -17,371 -18,010 28,122 28,481 28,621 26,417 -
-
Net Worth 0 0 0 246,749 240,760 220,944 226,955 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,915,151 11,415 11,141 11,072 11,087 11,047 11,032 3002.20%
Div Payout % 11,351.06% 57.57% 67.05% 84.13% 68.09% 66.41% 71.87% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 0 0 246,749 240,760 220,944 226,955 -
NOSH 717,957 652,302 636,666 632,692 633,579 315,635 315,215 73.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 943.83% 557.01% 3,287.61% 32.17% 38.73% 38.50% 38.82% -
ROE 0.00% 0.00% 0.00% 5.33% 6.76% 7.53% 6.76% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.25 0.58 0.09 6.55 7.34 14.74 13.70 -93.05%
EPS 11.96 15.24 0.20 2.08 2.57 5.27 4.87 81.92%
DPS 266.75 1.75 1.75 1.75 1.75 3.50 3.50 1692.85%
NAPS 0.00 0.00 0.00 0.39 0.38 0.70 0.72 -
Adjusted Per Share Value based on latest NOSH - 632,692
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.27 2.72 0.40 29.61 33.20 33.24 30.84 -88.05%
EPS 12.05 14.16 11.87 9.40 11.63 11.88 10.97 6.45%
DPS 1,367.97 8.15 7.96 7.91 7.92 7.89 7.88 3002.21%
NAPS 0.00 0.00 0.00 1.7625 1.7197 1.5782 1.6211 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.69 2.39 2.44 2.48 2.29 3.90 2.81 -
P/RPS 1,082.57 410.16 2,749.50 37.85 31.21 26.45 20.52 1303.25%
P/EPS 114.47 78.62 93.49 119.23 89.11 74.00 57.70 57.82%
EY 0.87 1.27 1.07 0.84 1.12 1.35 1.73 -36.73%
DY 99.16 0.73 0.72 0.71 0.76 0.90 1.25 1741.31%
P/NAPS 0.00 0.00 0.00 6.36 6.03 5.57 3.90 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 20/08/14 30/05/14 19/02/14 22/11/13 21/08/13 23/05/13 -
Price 2.89 2.55 2.42 2.68 2.14 4.11 3.65 -
P/RPS 1,163.06 437.61 2,726.96 40.90 29.17 27.88 26.65 1136.72%
P/EPS 122.98 83.88 92.72 128.85 83.27 77.99 74.95 39.07%
EY 0.81 1.19 1.08 0.78 1.20 1.28 1.33 -28.12%
DY 92.30 0.69 0.72 0.65 0.82 0.85 0.96 1992.89%
P/NAPS 0.00 0.00 0.00 6.87 5.63 5.87 5.07 -

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