[JCBNEXT] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.73%
YoY- 2989.15%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,114 20,575 20,646 21,625 21,600 47,609 92,309 -83.54%
PBT 26,935 41,723 23,764 22,437 20,896 22,016 47,548 -31.46%
Tax -1,559 -3,033 15,148 32,335 50,092 47,873 23,506 -
NP 25,376 38,690 38,912 54,772 70,988 69,889 71,054 -49.56%
-
NP to SH 25,570 1,921,683 1,921,867 1,936,313 1,950,534 66,466 65,877 -46.69%
-
Tax Rate 5.79% 7.27% -63.74% -144.11% -239.72% -217.45% -49.44% -
Total Cost -19,262 -18,115 -18,266 -33,147 -49,388 -22,280 21,255 -
-
Net Worth 280,895 302,266 298,200 0 273,237 0 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,088 18,463 1,932,733 1,943,267 1,949,969 1,948,780 44,716 -70.61%
Div Payout % 27.72% 0.96% 100.57% 100.36% 99.97% 2,932.00% 67.88% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 280,895 302,266 298,200 0 273,237 0 0 -
NOSH 140,000 140,000 140,000 700,000 700,608 717,957 652,302 -64.05%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 415.05% 188.04% 188.47% 253.28% 328.65% 146.80% 76.97% -
ROE 9.10% 635.76% 644.49% 0.00% 713.86% 0.00% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.35 14.70 14.75 3.07 3.08 6.63 14.15 -54.35%
EPS 18.21 1,373.24 1,372.76 274.77 278.41 9.26 10.10 47.97%
DPS 5.05 13.19 1,380.52 275.76 278.33 271.43 6.86 -18.42%
NAPS 2.00 2.16 2.13 0.00 0.39 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 700,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.37 14.70 14.75 15.45 15.43 34.01 65.94 -83.54%
EPS 18.26 1,372.63 1,372.76 1,383.08 1,393.24 47.48 47.06 -46.70%
DPS 5.06 13.19 1,380.52 1,388.05 1,392.84 1,391.99 31.94 -70.62%
NAPS 2.0064 2.159 2.13 0.00 1.9517 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.98 1.72 1.96 0.44 0.47 2.69 2.39 -
P/RPS 45.48 11.70 13.29 14.34 15.24 40.57 16.89 93.20%
P/EPS 10.88 0.13 0.14 0.16 0.17 29.06 23.67 -40.35%
EY 9.19 798.39 700.39 624.48 592.35 3.44 4.23 67.50%
DY 2.55 7.67 704.35 626.72 592.18 100.90 2.87 -7.55%
P/NAPS 0.99 0.80 0.92 0.00 1.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 24/11/15 17/08/15 19/05/15 24/02/15 27/11/14 20/08/14 -
Price 1.95 1.98 1.49 2.19 0.45 2.89 2.55 -
P/RPS 44.79 13.47 10.10 71.37 14.60 43.58 18.02 83.18%
P/EPS 10.71 0.14 0.11 0.80 0.16 31.22 25.25 -43.45%
EY 9.34 693.55 921.32 125.47 618.68 3.20 3.96 76.91%
DY 2.59 6.66 926.53 125.92 618.50 93.92 2.69 -2.48%
P/NAPS 0.98 0.92 0.70 0.00 1.15 0.00 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