[JCBNEXT] QoQ TTM 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- 2.06%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 21,600 47,609 92,309 135,045 177,656 172,630 167,542 -74.38%
PBT 20,896 22,016 47,548 64,445 84,826 85,675 83,590 -60.21%
Tax 50,092 47,873 23,506 3,353 -18,844 -17,629 -16,887 -
NP 70,988 69,889 71,054 67,798 65,982 68,046 66,703 4.22%
-
NP to SH 1,950,534 66,466 65,877 62,681 61,415 63,098 62,708 882.88%
-
Tax Rate -239.72% -217.45% -49.44% -5.20% 22.21% 20.58% 20.20% -
Total Cost -49,388 -22,280 21,255 67,247 111,674 104,584 100,839 -
-
Net Worth 273,237 0 0 0 246,749 240,760 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,949,969 1,948,780 44,716 44,348 44,239 38,752 33,283 1397.32%
Div Payout % 99.97% 2,932.00% 67.88% 70.75% 72.03% 61.42% 53.08% -
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 0 -
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 328.65% 146.80% 76.97% 50.20% 37.14% 39.42% 39.81% -
ROE 713.86% 0.00% 0.00% 0.00% 24.89% 26.21% 0.00% -
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 3.08 6.63 14.15 21.21 28.08 27.25 53.08 -84.93%
EPS 278.41 9.26 10.10 9.85 9.71 9.96 19.87 478.41%
DPS 278.33 271.43 6.86 6.97 6.99 6.12 10.50 783.73%
NAPS 0.39 0.00 0.00 0.00 0.39 0.38 0.00 -
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 16.41 36.17 70.14 102.61 134.98 131.16 127.30 -74.38%
EPS 1,482.00 50.50 50.05 47.62 46.66 47.94 47.65 882.81%
DPS 1,481.57 1,480.67 33.98 33.70 33.61 29.44 25.29 1397.25%
NAPS 2.076 0.00 0.00 0.00 1.8748 1.8293 0.00 -
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 15.24 40.57 16.89 11.50 8.83 8.40 7.35 62.38%
P/EPS 0.17 29.06 23.67 24.78 25.55 22.99 19.63 -95.74%
EY 592.35 3.44 4.23 4.03 3.91 4.35 5.09 2263.07%
DY 592.18 100.90 2.87 2.85 2.82 2.67 2.69 3510.22%
P/NAPS 1.21 0.00 0.00 0.00 6.36 6.03 0.00 -
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 14.60 43.58 18.02 11.41 9.54 7.85 7.74 52.48%
P/EPS 0.16 31.22 25.25 24.58 27.61 21.49 20.69 -96.05%
EY 618.68 3.20 3.96 4.07 3.62 4.65 4.83 2418.68%
DY 618.50 93.92 2.69 2.88 2.61 2.86 2.55 3750.54%
P/NAPS 1.15 0.00 0.00 0.00 6.87 5.63 0.00 -

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