[JCBNEXT] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -0.75%
YoY- 2817.36%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 9,566 9,054 6,412 20,646 92,309 167,542 152,965 -36.98%
PBT 9,570 10,305 24,677 23,764 47,548 83,590 63,668 -27.07%
Tax -1,833 -2,270 -718 15,148 23,506 -16,887 -14,899 -29.46%
NP 7,737 8,035 23,959 38,912 71,054 66,703 48,769 -26.41%
-
NP to SH 7,700 7,960 24,030 1,921,867 65,877 62,708 46,314 -25.83%
-
Tax Rate 19.15% 22.03% 2.91% -63.74% -49.44% 20.20% 23.40% -
Total Cost 1,829 1,019 -17,547 -18,266 21,255 100,839 104,196 -49.00%
-
Net Worth 323,152 344,048 306,289 298,200 0 0 217,966 6.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 1,766 1,932,733 44,716 33,283 22,416 -
Div Payout % - - 7.35% 100.57% 67.88% 53.08% 48.40% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 323,152 344,048 306,289 298,200 0 0 217,966 6.78%
NOSH 140,000 139,857 140,000 140,000 652,302 315,635 320,539 -12.88%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 80.88% 88.75% 373.66% 188.47% 76.97% 39.81% 31.88% -
ROE 2.38% 2.31% 7.85% 644.49% 0.00% 0.00% 21.25% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.87 6.47 4.58 14.75 14.15 53.08 47.72 -27.59%
EPS 5.53 5.69 17.18 1,372.76 10.10 19.87 14.45 -14.78%
DPS 0.00 0.00 1.26 1,380.52 6.86 10.50 7.00 -
NAPS 2.32 2.46 2.19 2.13 0.00 0.00 0.68 22.68%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.83 6.47 4.58 14.75 65.94 119.67 109.26 -36.98%
EPS 5.50 5.69 17.16 1,372.76 47.06 44.79 33.08 -25.83%
DPS 0.00 0.00 1.26 1,380.52 31.94 23.77 16.01 -
NAPS 2.3082 2.4575 2.1878 2.13 0.00 0.00 1.5569 6.77%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.68 1.83 1.70 1.96 2.39 3.90 2.20 -
P/RPS 24.46 28.27 37.08 13.29 16.89 7.35 4.61 32.04%
P/EPS 30.39 32.15 9.89 0.14 23.67 19.63 15.23 12.19%
EY 3.29 3.11 10.11 700.39 4.23 5.09 6.57 -10.88%
DY 0.00 0.00 0.74 704.35 2.87 2.69 3.18 -
P/NAPS 0.72 0.74 0.78 0.92 0.00 0.00 3.24 -22.16%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 17/08/17 23/08/16 17/08/15 20/08/14 21/08/13 09/08/12 -
Price 1.56 1.65 1.57 1.49 2.55 4.11 2.10 -
P/RPS 22.72 25.49 34.24 10.10 18.02 7.74 4.40 31.45%
P/EPS 28.22 28.99 9.14 0.11 25.25 20.69 14.53 11.69%
EY 3.54 3.45 10.94 921.32 3.96 4.83 6.88 -10.47%
DY 0.00 0.00 0.80 926.53 2.69 2.55 3.33 -
P/NAPS 0.67 0.67 0.72 0.70 0.00 0.00 3.09 -22.48%

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