[JCBNEXT] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.51%
YoY- 48.12%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,333 590 565 43,176 37,864 33,626 27,627 -39.63%
PBT 3,360 2,824 1,283 21,664 15,151 16,133 12,656 -19.81%
Tax -121 -465 17,292 -4,905 -3,835 -3,980 -3,335 -42.43%
NP 3,239 2,359 18,575 16,759 11,316 12,153 9,321 -16.13%
-
NP to SH 3,225 2,396 16,617 15,351 10,364 11,289 8,692 -15.21%
-
Tax Rate 3.60% 16.47% -1,347.78% 22.64% 25.31% 24.67% 26.35% -
Total Cost -1,906 -1,769 -18,010 26,417 26,548 21,473 18,306 -
-
Net Worth 299,300 272,999 0 226,955 211,118 177,129 175,722 9.27%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 4,409 11,141 11,032 4,798 4,744 3,922 -
Div Payout % - 184.06% 67.05% 71.87% 46.30% 42.03% 45.13% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 299,300 272,999 0 226,955 211,118 177,129 175,722 9.27%
NOSH 140,000 700,000 636,666 315,215 319,876 316,302 313,790 -12.57%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 242.99% 399.83% 3,287.61% 38.82% 29.89% 36.14% 33.74% -
ROE 1.08% 0.88% 0.00% 6.76% 4.91% 6.37% 4.95% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.95 0.08 0.09 13.70 11.84 10.63 8.80 -30.97%
EPS 2.31 0.34 0.20 4.87 3.24 3.57 2.77 -2.97%
DPS 0.00 0.63 1.75 3.50 1.50 1.50 1.25 -
NAPS 2.14 0.39 0.00 0.72 0.66 0.56 0.56 25.01%
Adjusted Per Share Value based on latest NOSH - 315,215
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.01 0.45 0.43 32.80 28.77 25.55 20.99 -39.66%
EPS 2.45 1.82 12.63 11.66 7.87 8.58 6.60 -15.21%
DPS 0.00 3.35 8.47 8.38 3.65 3.60 2.98 -
NAPS 2.2741 2.0742 0.00 1.7244 1.6041 1.3458 1.3351 9.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.82 0.44 2.44 2.81 2.18 2.68 2.00 -
P/RPS 190.96 522.03 2,749.50 20.52 18.42 25.21 22.72 42.54%
P/EPS 78.93 128.55 93.49 57.70 67.28 75.09 72.20 1.49%
EY 1.27 0.78 1.07 1.73 1.49 1.33 1.39 -1.49%
DY 0.00 1.43 0.72 1.25 0.69 0.56 0.63 -
P/NAPS 0.85 1.13 0.00 3.90 3.30 4.79 3.57 -21.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 19/05/15 30/05/14 23/05/13 17/05/12 18/05/11 18/05/10 -
Price 1.78 2.19 2.42 3.65 2.40 2.80 2.03 -
P/RPS 186.76 2,598.31 2,726.96 26.65 20.28 26.34 23.06 41.66%
P/EPS 77.19 639.82 92.72 74.95 74.07 78.45 73.29 0.86%
EY 1.30 0.16 1.08 1.33 1.35 1.27 1.36 -0.74%
DY 0.00 0.29 0.72 0.96 0.62 0.54 0.62 -
P/NAPS 0.83 5.62 0.00 5.07 3.64 5.00 3.63 -21.78%

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