[JCBNEXT] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 66.39%
YoY- 29.18%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,822 3,801 46,537 45,096 36,226 29,741 22,892 -29.44%
PBT 7,027 5,700 22,597 22,547 17,701 15,736 8,817 -3.70%
Tax -1,715 15,472 -4,681 -4,465 -3,773 -4,086 -1,278 5.02%
NP 5,312 21,172 17,916 18,082 13,928 11,650 7,539 -5.66%
-
NP to SH 5,384 19,830 16,634 17,245 13,350 11,115 7,294 -4.93%
-
Tax Rate 24.41% -271.44% 20.72% 19.80% 21.32% 25.97% 14.49% -
Total Cost -2,490 -17,371 28,621 27,014 22,298 18,091 15,353 -
-
Net Worth 298,200 0 220,944 217,966 187,591 144,841 118,449 16.62%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 881 11,415 11,047 4,808 4,769 3,935 - -
Div Payout % 16.38% 57.57% 66.41% 27.88% 35.72% 35.41% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 298,200 0 220,944 217,966 187,591 144,841 118,449 16.62%
NOSH 140,000 652,302 315,635 320,539 317,952 314,872 311,709 -12.48%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 188.24% 557.01% 38.50% 40.10% 38.45% 39.17% 32.93% -
ROE 1.81% 0.00% 7.53% 7.91% 7.12% 7.67% 6.16% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.02 0.58 14.74 14.07 11.39 9.45 7.34 -19.34%
EPS 3.85 15.24 5.27 5.38 4.20 3.53 2.34 8.64%
DPS 0.63 1.75 3.50 1.50 1.50 1.25 0.00 -
NAPS 2.13 0.00 0.70 0.68 0.59 0.46 0.38 33.26%
Adjusted Per Share Value based on latest NOSH - 320,539
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.02 2.72 33.24 32.21 25.88 21.24 16.35 -29.41%
EPS 3.85 14.16 11.88 12.32 9.54 7.94 5.21 -4.91%
DPS 0.63 8.15 7.89 3.43 3.41 2.81 0.00 -
NAPS 2.13 0.00 1.5782 1.5569 1.3399 1.0346 0.8461 16.62%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.96 2.39 3.90 2.20 2.93 2.07 1.14 -
P/RPS 97.24 410.16 26.45 15.64 25.72 21.92 15.52 35.75%
P/EPS 50.97 78.62 74.00 40.89 69.78 58.64 48.72 0.75%
EY 1.96 1.27 1.35 2.45 1.43 1.71 2.05 -0.74%
DY 0.32 0.73 0.90 0.68 0.51 0.60 0.00 -
P/NAPS 0.92 0.00 5.57 3.24 4.97 4.50 3.00 -17.87%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 20/08/14 21/08/13 09/08/12 23/08/11 17/08/10 18/08/09 -
Price 1.49 2.55 4.11 2.10 2.87 2.07 1.25 -
P/RPS 73.92 437.61 27.88 14.93 25.19 21.92 17.02 27.71%
P/EPS 38.74 83.88 77.99 39.03 68.35 58.64 53.42 -5.21%
EY 2.58 1.19 1.28 2.56 1.46 1.71 1.87 5.50%
DY 0.42 0.69 0.85 0.71 0.52 0.60 0.00 -
P/NAPS 0.70 0.00 5.87 3.09 4.86 4.50 3.29 -22.72%

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