[JCBNEXT] YoY Annualized 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- 8.2%
YoY- 8.25%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 6,224 5,332 2,360 2,260 172,704 151,456 134,504 -40.05%
PBT 3,272 13,440 11,296 5,132 86,656 60,604 64,532 -39.13%
Tax -152 -484 -1,860 69,168 -19,620 -15,340 -15,920 -53.90%
NP 3,120 12,956 9,436 74,300 67,036 45,264 48,612 -36.69%
-
NP to SH 3,068 12,900 9,584 66,468 61,404 41,456 45,156 -36.09%
-
Tax Rate 4.65% 3.60% 16.47% -1,347.78% 22.64% 25.31% 24.67% -
Total Cost 3,104 -7,624 -7,076 -72,040 105,668 106,192 85,892 -42.47%
-
Net Worth 341,251 299,300 272,999 0 226,955 211,118 177,129 11.53%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 17,639 44,566 44,130 19,192 18,978 -
Div Payout % - - 184.06% 67.05% 71.87% 46.30% 42.03% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 341,251 299,300 272,999 0 226,955 211,118 177,129 11.53%
NOSH 140,000 140,000 700,000 636,666 315,215 319,876 316,302 -12.69%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 50.13% 242.99% 399.83% 3,287.61% 38.82% 29.89% 36.14% -
ROE 0.90% 4.31% 3.51% 0.00% 27.06% 19.64% 25.49% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.45 3.81 0.34 0.35 54.79 47.35 42.52 -31.32%
EPS 2.20 9.24 1.36 0.80 19.48 12.96 14.28 -26.76%
DPS 0.00 0.00 2.52 7.00 14.00 6.00 6.00 -
NAPS 2.44 2.14 0.39 0.00 0.72 0.66 0.56 27.77%
Adjusted Per Share Value based on latest NOSH - 636,666
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.45 3.81 1.69 1.61 123.36 108.18 96.07 -40.04%
EPS 2.19 9.21 6.85 47.48 43.86 29.61 32.25 -36.10%
DPS 0.00 0.00 12.60 31.83 31.52 13.71 13.56 -
NAPS 2.4375 2.1379 1.95 0.00 1.6211 1.508 1.2652 11.53%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.94 1.82 0.44 2.44 2.81 2.18 2.68 -
P/RPS 43.59 47.74 130.51 687.37 5.13 4.60 6.30 38.00%
P/EPS 88.44 19.73 32.14 23.37 14.43 16.82 18.77 29.44%
EY 1.13 5.07 3.11 4.28 6.93 5.94 5.33 -22.76%
DY 0.00 0.00 5.73 2.87 4.98 2.75 2.24 -
P/NAPS 0.80 0.85 1.13 0.00 3.90 3.30 4.79 -25.77%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 19/05/15 30/05/14 23/05/13 17/05/12 18/05/11 -
Price 1.86 1.78 2.19 2.42 3.65 2.40 2.80 -
P/RPS 41.80 46.69 649.58 681.74 6.66 5.07 6.58 36.05%
P/EPS 84.79 19.30 159.95 23.18 18.74 18.52 19.61 27.60%
EY 1.18 5.18 0.63 4.31 5.34 5.40 5.10 -21.63%
DY 0.00 0.00 1.15 2.89 3.84 2.50 2.14 -
P/NAPS 0.76 0.83 5.62 0.00 5.07 3.64 5.00 -26.92%

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