[JCBNEXT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 26.27%
YoY- 8.25%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 15,450 1,784 3,801 565 41,459 46,484 46,537 -51.95%
PBT 15,857 -1,944 5,700 1,283 17,009 23,588 22,597 -20.98%
Tax -1,454 18,782 15,472 17,292 -3,672 -5,585 -4,681 -54.03%
NP 14,403 16,838 21,172 18,575 13,337 18,003 17,916 -13.50%
-
NP to SH 1,897,215 16,872 19,830 16,617 13,160 16,283 16,634 2231.66%
-
Tax Rate 9.17% - -271.44% -1,347.78% 21.59% 23.68% 20.72% -
Total Cost 1,047 -15,054 -17,371 -18,010 28,122 28,481 28,621 -88.91%
-
Net Worth 273,237 0 0 0 246,749 240,760 220,944 15.16%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,260 1,915,151 11,415 11,141 11,072 11,087 11,047 7.17%
Div Payout % 0.65% 11,351.06% 57.57% 67.05% 84.13% 68.09% 66.41% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 273,237 0 0 0 246,749 240,760 220,944 15.16%
NOSH 700,608 717,957 652,302 636,666 632,692 633,579 315,635 69.91%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 93.22% 943.83% 557.01% 3,287.61% 32.17% 38.73% 38.50% -
ROE 694.35% 0.00% 0.00% 0.00% 5.33% 6.76% 7.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.21 0.25 0.58 0.09 6.55 7.34 14.74 -71.67%
EPS 1,353.99 11.96 15.24 0.20 2.08 2.57 5.27 3900.80%
DPS 1.75 266.75 1.75 1.75 1.75 1.75 3.50 -36.92%
NAPS 0.39 0.00 0.00 0.00 0.39 0.38 0.70 -32.21%
Adjusted Per Share Value based on latest NOSH - 636,666
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.74 1.36 2.89 0.43 31.50 35.32 35.36 -51.95%
EPS 1,441.49 12.82 15.07 12.63 10.00 12.37 12.64 2231.46%
DPS 9.32 1,455.12 8.67 8.47 8.41 8.42 8.39 7.23%
NAPS 2.076 0.00 0.00 0.00 1.8748 1.8293 1.6787 15.16%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.47 2.69 2.39 2.44 2.48 2.29 3.90 -
P/RPS 21.31 1,082.57 410.16 2,749.50 37.85 31.21 26.45 -13.38%
P/EPS 0.17 114.47 78.62 93.49 119.23 89.11 74.00 -98.23%
EY 576.16 0.87 1.27 1.07 0.84 1.12 1.35 5506.37%
DY 3.72 99.16 0.73 0.72 0.71 0.76 0.90 156.88%
P/NAPS 1.21 0.00 0.00 0.00 6.36 6.03 5.57 -63.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 27/11/14 20/08/14 30/05/14 19/02/14 22/11/13 21/08/13 -
Price 0.45 2.89 2.55 2.42 2.68 2.14 4.11 -
P/RPS 20.41 1,163.06 437.61 2,726.96 40.90 29.17 27.88 -18.72%
P/EPS 0.17 122.98 83.88 92.72 128.85 83.27 77.99 -98.29%
EY 601.77 0.81 1.19 1.08 0.78 1.20 1.28 5878.78%
DY 3.89 92.30 0.69 0.72 0.65 0.82 0.85 174.88%
P/NAPS 1.15 0.00 0.00 0.00 6.87 5.63 5.87 -66.16%

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