[JCBNEXT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.8%
YoY- 56.68%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 105,014 101,036 82,404 79,906 76,286 71,632 65,744 36.68%
PBT 46,222 49,220 33,658 34,741 31,004 28,580 24,896 51.11%
Tax -4,708 -4,500 -3,405 -3,685 -3,290 -3,132 -2,268 62.80%
NP 41,514 44,720 30,253 31,056 27,714 25,448 22,628 49.91%
-
NP to SH 39,018 41,816 28,870 29,569 26,448 23,840 21,709 47.87%
-
Tax Rate 10.19% 9.14% 10.12% 10.61% 10.61% 10.96% 9.11% -
Total Cost 63,500 56,316 52,151 48,850 48,572 46,184 43,116 29.47%
-
Net Worth 101,705 95,315 85,631 0 75,159 66,897 60,726 41.07%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 10,703 - - - 5,566 -
Div Payout % - - 37.08% - - - 25.64% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 101,705 95,315 85,631 0 75,159 66,897 60,726 41.07%
NOSH 308,199 307,470 305,826 203,645 203,133 202,721 202,420 32.38%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 39.53% 44.26% 36.71% 38.87% 36.33% 35.53% 34.42% -
ROE 38.36% 43.87% 33.71% 0.00% 35.19% 35.64% 35.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 34.07 32.86 26.94 39.24 37.55 35.34 32.48 3.24%
EPS 12.66 13.60 9.44 9.68 13.02 11.76 7.15 46.40%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.75 -
NAPS 0.33 0.31 0.28 0.00 0.37 0.33 0.30 6.56%
Adjusted Per Share Value based on latest NOSH - 204,406
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 75.01 72.17 58.86 57.08 54.49 51.17 46.96 36.68%
EPS 27.87 29.87 20.62 21.12 18.89 17.03 15.51 47.85%
DPS 0.00 0.00 7.65 0.00 0.00 0.00 3.98 -
NAPS 0.7265 0.6808 0.6117 0.00 0.5369 0.4778 0.4338 41.06%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.77 1.58 1.73 1.39 1.47 1.22 1.18 -
P/RPS 5.19 4.81 6.42 3.54 3.91 3.45 3.63 26.94%
P/EPS 13.98 11.62 18.33 9.57 11.29 10.37 11.00 17.34%
EY 7.15 8.61 5.46 10.45 8.86 9.64 9.09 -14.80%
DY 0.00 0.00 2.02 0.00 0.00 0.00 2.33 -
P/NAPS 5.36 5.10 6.18 0.00 3.97 3.70 3.93 23.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 15/05/07 27/02/07 -
Price 1.75 1.72 1.75 1.47 1.37 1.21 1.27 -
P/RPS 5.14 5.23 6.49 3.75 3.65 3.42 3.91 20.02%
P/EPS 13.82 12.65 18.54 10.12 10.52 10.29 11.84 10.86%
EY 7.23 7.91 5.39 9.88 9.50 9.72 8.44 -9.81%
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.17 -
P/NAPS 5.30 5.55 6.25 0.00 3.70 3.67 4.23 16.23%

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