[JCBNEXT] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.06%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 8,066 6,857 21,625 135,045 166,101 144,095 123,106 -36.48%
PBT 10,803 27,471 22,437 64,445 83,540 58,822 58,633 -24.54%
Tax -1,847 -1,215 32,335 3,353 -16,671 -14,207 -12,663 -27.42%
NP 8,956 26,256 54,772 67,798 66,869 44,615 45,970 -23.84%
-
NP to SH 8,894 26,399 1,936,313 62,681 63,319 42,419 43,578 -23.25%
-
Tax Rate 17.10% 4.42% -144.11% -5.20% 19.96% 24.15% 21.60% -
Total Cost -890 -19,399 -33,147 67,247 99,232 99,480 77,136 -
-
Net Worth 341,251 298,766 0 0 0 211,118 177,129 11.53%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 2,648 1,943,267 44,348 27,044 22,378 21,312 -
Div Payout % - 10.03% 100.36% 70.75% 42.71% 52.75% 48.91% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 341,251 298,766 0 0 0 211,118 177,129 11.53%
NOSH 139,857 140,000 700,000 636,666 315,215 319,876 316,302 -12.70%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 111.03% 382.91% 253.28% 50.20% 40.26% 30.96% 37.34% -
ROE 2.61% 8.84% 0.00% 0.00% 0.00% 20.09% 24.60% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.77 4.91 3.07 21.21 52.69 45.05 38.92 -27.22%
EPS 6.36 18.91 274.77 9.85 20.09 13.26 13.78 -12.08%
DPS 0.00 1.89 275.76 6.97 8.50 7.00 6.75 -
NAPS 2.44 2.14 0.00 0.00 0.00 0.66 0.56 27.77%
Adjusted Per Share Value based on latest NOSH - 636,666
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.76 4.90 15.45 96.46 118.64 102.93 87.93 -36.48%
EPS 6.35 18.86 1,383.08 44.77 45.23 30.30 31.13 -23.25%
DPS 0.00 1.89 1,388.05 31.68 19.32 15.98 15.22 -
NAPS 2.4375 2.134 0.00 0.00 0.00 1.508 1.2652 11.53%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.94 1.82 0.44 2.44 2.81 2.18 2.68 -
P/RPS 33.64 37.06 14.34 11.50 5.33 4.84 6.89 30.21%
P/EPS 30.51 9.63 0.16 24.78 13.99 16.44 19.45 7.78%
EY 3.28 10.39 624.48 4.03 7.15 6.08 5.14 -7.20%
DY 0.00 1.04 626.72 2.85 3.02 3.21 2.52 -
P/NAPS 0.80 0.85 0.00 0.00 0.00 3.30 4.79 -25.77%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 19/05/15 30/05/14 23/05/13 17/05/12 18/05/11 -
Price 1.86 1.78 2.19 2.42 3.65 2.40 2.80 -
P/RPS 32.25 36.24 71.37 11.41 6.93 5.33 7.19 28.39%
P/EPS 29.25 9.41 0.80 24.58 18.17 18.10 20.32 6.25%
EY 3.42 10.62 125.47 4.07 5.50 5.53 4.92 -5.87%
DY 0.00 1.06 125.92 2.88 2.33 2.92 2.41 -
P/NAPS 0.76 0.83 0.00 0.00 0.00 3.64 5.00 -26.92%

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