[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.94%
YoY- 41.45%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 101,036 82,404 79,906 76,286 71,632 65,744 66,500 32.12%
PBT 49,220 33,658 34,741 31,004 28,580 24,896 22,572 68.07%
Tax -4,500 -3,405 -3,685 -3,290 -3,132 -2,268 -2,557 45.71%
NP 44,720 30,253 31,056 27,714 25,448 22,628 20,014 70.83%
-
NP to SH 41,816 28,870 29,569 26,448 23,840 21,709 18,872 69.87%
-
Tax Rate 9.14% 10.12% 10.61% 10.61% 10.96% 9.11% 11.33% -
Total Cost 56,316 52,151 48,850 48,572 46,184 43,116 46,485 13.63%
-
Net Worth 95,315 85,631 0 75,159 66,897 60,726 54,594 44.94%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 10,703 - - - 5,566 7,414 -
Div Payout % - 37.08% - - - 25.64% 39.29% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 95,315 85,631 0 75,159 66,897 60,726 54,594 44.94%
NOSH 307,470 305,826 203,645 203,133 202,721 202,420 202,200 32.20%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 44.26% 36.71% 38.87% 36.33% 35.53% 34.42% 30.10% -
ROE 43.87% 33.71% 0.00% 35.19% 35.64% 35.75% 34.57% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 32.86 26.94 39.24 37.55 35.34 32.48 32.89 -0.06%
EPS 13.60 9.44 9.68 13.02 11.76 7.15 9.33 28.53%
DPS 0.00 3.50 0.00 0.00 0.00 2.75 3.67 -
NAPS 0.31 0.28 0.00 0.37 0.33 0.30 0.27 9.63%
Adjusted Per Share Value based on latest NOSH - 203,501
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 72.17 58.86 57.08 54.49 51.17 46.96 47.50 32.12%
EPS 29.87 20.62 21.12 18.89 17.03 15.51 13.48 69.88%
DPS 0.00 7.65 0.00 0.00 0.00 3.98 5.30 -
NAPS 0.6808 0.6117 0.00 0.5369 0.4778 0.4338 0.39 44.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.58 1.73 1.39 1.47 1.22 1.18 1.31 -
P/RPS 4.81 6.42 3.54 3.91 3.45 3.63 3.98 13.44%
P/EPS 11.62 18.33 9.57 11.29 10.37 11.00 14.04 -11.83%
EY 8.61 5.46 10.45 8.86 9.64 9.09 7.12 13.49%
DY 0.00 2.02 0.00 0.00 0.00 2.33 2.80 -
P/NAPS 5.10 6.18 0.00 3.97 3.70 3.93 4.85 3.40%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 25/02/08 23/11/07 24/08/07 15/05/07 27/02/07 16/11/06 -
Price 1.72 1.75 1.47 1.37 1.21 1.27 1.20 -
P/RPS 5.23 6.49 3.75 3.65 3.42 3.91 3.65 27.07%
P/EPS 12.65 18.54 10.12 10.52 10.29 11.84 12.86 -1.09%
EY 7.91 5.39 9.88 9.50 9.72 8.44 7.78 1.10%
DY 0.00 2.00 0.00 0.00 0.00 2.17 3.06 -
P/NAPS 5.55 6.25 0.00 3.70 3.67 4.23 4.44 16.02%

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