[JCBNEXT] YoY Annualized Quarter 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- -99.51%
YoY- -85.58%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 5,896 6,224 5,332 2,360 2,260 172,704 151,456 -41.76%
PBT 948 3,272 13,440 11,296 5,132 86,656 60,604 -49.97%
Tax -200 -152 -484 -1,860 69,168 -19,620 -15,340 -51.46%
NP 748 3,120 12,956 9,436 74,300 67,036 45,264 -49.51%
-
NP to SH 704 3,068 12,900 9,584 66,468 61,404 41,456 -49.28%
-
Tax Rate 21.10% 4.65% 3.60% 16.47% -1,347.78% 22.64% 25.31% -
Total Cost 5,148 3,104 -7,624 -7,076 -72,040 105,668 106,192 -39.60%
-
Net Worth 324,864 341,251 299,300 272,999 0 226,955 211,118 7.44%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 17,639 44,566 44,130 19,192 -
Div Payout % - - - 184.06% 67.05% 71.87% 46.30% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 324,864 341,251 299,300 272,999 0 226,955 211,118 7.44%
NOSH 140,000 140,000 140,000 700,000 636,666 315,215 319,876 -12.85%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.69% 50.13% 242.99% 399.83% 3,287.61% 38.82% 29.89% -
ROE 0.22% 0.90% 4.31% 3.51% 0.00% 27.06% 19.64% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.23 4.45 3.81 0.34 0.35 54.79 47.35 -33.12%
EPS 0.52 2.20 9.24 1.36 0.80 19.48 12.96 -41.47%
DPS 0.00 0.00 0.00 2.52 7.00 14.00 6.00 -
NAPS 2.33 2.44 2.14 0.39 0.00 0.72 0.66 23.38%
Adjusted Per Share Value based on latest NOSH - 700,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.21 4.45 3.81 1.69 1.61 123.36 108.18 -41.77%
EPS 0.50 2.19 9.21 6.85 47.48 43.86 29.61 -49.33%
DPS 0.00 0.00 0.00 12.60 31.83 31.52 13.71 -
NAPS 2.3205 2.4375 2.1379 1.95 0.00 1.6211 1.508 7.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.63 1.94 1.82 0.44 2.44 2.81 2.18 -
P/RPS 38.55 43.59 47.74 130.51 687.37 5.13 4.60 42.49%
P/EPS 322.82 88.44 19.73 32.14 23.37 14.43 16.82 63.59%
EY 0.31 1.13 5.07 3.11 4.28 6.93 5.94 -38.85%
DY 0.00 0.00 0.00 5.73 2.87 4.98 2.75 -
P/NAPS 0.70 0.80 0.85 1.13 0.00 3.90 3.30 -22.76%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 30/05/16 19/05/15 30/05/14 23/05/13 17/05/12 -
Price 1.65 1.86 1.78 2.19 2.42 3.65 2.40 -
P/RPS 39.02 41.80 46.69 649.58 681.74 6.66 5.07 40.49%
P/EPS 326.78 84.79 19.30 159.95 23.18 18.74 18.52 61.31%
EY 0.31 1.18 5.18 0.63 4.31 5.34 5.40 -37.87%
DY 0.00 0.00 0.00 1.15 2.89 3.84 2.50 -
P/NAPS 0.71 0.76 0.83 5.62 0.00 5.07 3.64 -23.83%

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