[JCBNEXT] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -97.38%
YoY- -77.05%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 779 1,402 1,783 1,474 1,556 1,333 590 4.73%
PBT 3,907 1,784 1,391 237 818 3,360 2,824 5.55%
Tax 4 -10 -20 -50 -38 -121 -465 -
NP 3,911 1,774 1,371 187 780 3,239 2,359 8.78%
-
NP to SH 3,930 1,766 1,359 176 767 3,225 2,396 8.58%
-
Tax Rate -0.10% 0.56% 1.44% 21.10% 4.65% 3.60% 16.47% -
Total Cost -3,132 -372 412 1,287 776 -1,906 -1,769 9.97%
-
Net Worth 335,054 322,485 333,945 324,864 341,251 299,300 272,999 3.46%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 4,409 -
Div Payout % - - - - - - 184.06% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 335,054 322,485 333,945 324,864 341,251 299,300 272,999 3.46%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 700,000 -23.50%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 502.05% 126.53% 76.89% 12.69% 50.13% 242.99% 399.83% -
ROE 1.17% 0.55% 0.41% 0.05% 0.22% 1.08% 0.88% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.58 1.04 1.30 1.06 1.11 0.95 0.08 39.07%
EPS 2.94 1.31 0.99 0.13 0.55 2.31 0.34 43.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
NAPS 2.51 2.39 2.43 2.33 2.44 2.14 0.39 36.34%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.56 1.00 1.27 1.05 1.11 0.95 0.42 4.90%
EPS 2.81 1.26 0.97 0.13 0.55 2.30 1.71 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.15 -
NAPS 2.3932 2.3035 2.3853 2.3205 2.4375 2.1379 1.95 3.46%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.29 1.15 1.54 1.63 1.94 1.82 0.44 -
P/RPS 221.05 110.68 118.70 154.18 174.37 190.96 522.03 -13.33%
P/EPS 43.82 87.87 155.73 1,291.28 353.75 78.93 128.55 -16.40%
EY 2.28 1.14 0.64 0.08 0.28 1.27 0.78 19.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.51 0.48 0.63 0.70 0.80 0.85 1.13 -12.40%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 23/06/20 28/05/19 28/05/18 29/05/17 30/05/16 19/05/15 -
Price 1.29 1.25 1.50 1.65 1.86 1.78 2.19 -
P/RPS 221.05 120.30 115.61 156.08 167.18 186.76 2,598.31 -33.65%
P/EPS 43.82 95.51 151.68 1,307.13 339.16 77.19 639.82 -36.00%
EY 2.28 1.05 0.66 0.08 0.29 1.30 0.16 55.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
P/NAPS 0.51 0.52 0.62 0.71 0.76 0.83 5.62 -32.93%

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