[JCBNEXT] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -27.43%
YoY- -49.27%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 4,895 5,398 6,021 6,640 7,913 8,306 8,687 -31.80%
PBT 11,131 9,904 7,781 7,439 9,550 11,726 11,333 -1.19%
Tax -1,362 -1,480 -1,494 -1,743 -1,647 -1,441 -1,451 -4.13%
NP 9,769 8,424 6,287 5,696 7,903 10,285 9,882 -0.76%
-
NP to SH 9,829 8,511 6,347 5,767 7,947 10,280 9,873 -0.29%
-
Tax Rate 12.24% 14.94% 19.20% 23.43% 17.25% 12.29% 12.80% -
Total Cost -4,874 -3,026 -266 944 10 -1,979 -1,195 155.49%
-
Net Worth 335,973 335,054 323,337 315,635 322,876 322,485 326,092 2.01%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 335,973 335,054 323,337 315,635 322,876 322,485 326,092 2.01%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 199.57% 156.06% 104.42% 85.78% 99.87% 123.83% 113.76% -
ROE 2.93% 2.54% 1.96% 1.83% 2.46% 3.19% 3.03% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.70 4.04 4.49 4.94 5.88 6.16 6.39 -30.55%
EPS 7.43 6.38 4.73 4.29 5.91 7.62 7.27 1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.51 2.41 2.35 2.40 2.39 2.40 3.85%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.72 4.10 4.57 5.05 6.01 6.31 6.60 -31.79%
EPS 7.47 6.47 4.82 4.38 6.04 7.81 7.50 -0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5527 2.5457 2.4567 2.3982 2.4532 2.4502 2.4776 2.01%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.31 1.29 1.40 1.43 1.23 1.15 1.45 -
P/RPS 35.40 31.90 31.20 28.93 20.91 18.68 22.68 34.59%
P/EPS 17.63 20.23 29.59 33.30 20.82 15.09 19.95 -7.91%
EY 5.67 4.94 3.38 3.00 4.80 6.62 5.01 8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.58 0.61 0.51 0.48 0.60 -9.10%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 25/05/21 25/02/21 26/11/20 27/08/20 23/06/20 25/02/20 -
Price 1.43 1.29 1.27 1.43 1.24 1.25 1.43 -
P/RPS 38.64 31.90 28.30 28.93 21.08 20.31 22.37 44.00%
P/EPS 19.24 20.23 26.85 33.30 20.99 16.41 19.68 -1.49%
EY 5.20 4.94 3.72 3.00 4.76 6.09 5.08 1.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.53 0.61 0.52 0.52 0.60 -4.49%

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