[JCBNEXT] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 214.51%
YoY- -54.11%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 6,815 7,593 6,116 5,630 6,150 136,197 124,356 -38.35%
PBT 9,366 7,207 10,578 25,867 5,039 67,849 59,201 -26.44%
Tax -1,486 -1,819 -1,920 -1,579 51,546 -15,171 -13,143 -30.45%
NP 7,880 5,388 8,658 24,288 56,585 52,678 46,058 -25.48%
-
NP to SH 7,850 5,349 8,625 24,469 53,319 48,268 43,502 -24.81%
-
Tax Rate 15.87% 25.24% 18.15% 6.10% -1,022.94% 22.36% 22.20% -
Total Cost -1,065 2,205 -2,542 -18,658 -50,435 83,519 78,298 -
-
Net Worth 331,426 335,644 318,876 302,266 0 240,076 227,608 6.46%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 2,630 1,635,579 33,168 15,227 -
Div Payout % - - - 10.75% 3,067.54% 68.72% 35.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 331,426 335,644 318,876 302,266 0 240,076 227,608 6.46%
NOSH 140,000 140,000 140,000 140,000 605,209 631,780 320,574 -12.89%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 115.63% 70.96% 141.56% 431.40% 920.08% 38.68% 37.04% -
ROE 2.37% 1.59% 2.70% 8.10% 0.00% 20.11% 19.11% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.91 5.43 4.37 4.02 1.02 21.56 38.79 -29.13%
EPS 5.64 3.91 6.17 17.48 44.03 7.64 13.57 -13.60%
DPS 0.00 0.00 0.00 1.88 270.25 5.25 4.75 -
NAPS 2.39 2.40 2.28 2.16 0.00 0.38 0.71 22.40%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.87 5.42 4.37 4.02 4.39 97.28 88.83 -38.35%
EPS 5.61 3.82 6.16 17.48 38.09 34.48 31.07 -24.80%
DPS 0.00 0.00 0.00 1.88 1,168.27 23.69 10.88 -
NAPS 2.3673 2.3975 2.2777 2.159 0.00 1.7148 1.6258 6.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.68 1.70 1.39 1.72 2.69 2.29 2.36 -
P/RPS 34.18 31.31 31.79 42.75 264.72 10.62 6.08 33.32%
P/EPS 29.68 44.45 22.54 9.84 30.53 29.97 17.39 9.31%
EY 3.37 2.25 4.44 10.17 3.28 3.34 5.75 -8.51%
DY 0.00 0.00 0.00 1.09 100.46 2.29 2.01 -
P/NAPS 0.70 0.71 0.61 0.80 0.00 6.03 3.32 -22.84%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 29/11/17 29/11/16 24/11/15 27/11/14 22/11/13 19/11/12 -
Price 1.58 1.67 1.56 1.98 2.89 2.14 2.29 -
P/RPS 32.15 30.76 35.67 49.21 284.40 9.93 5.90 32.63%
P/EPS 27.91 43.66 25.30 11.32 32.80 28.01 16.88 8.73%
EY 3.58 2.29 3.95 8.83 3.05 3.57 5.93 -8.06%
DY 0.00 0.00 0.00 0.95 93.51 2.45 2.07 -
P/NAPS 0.66 0.70 0.68 0.92 0.00 5.63 3.23 -23.24%

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