[JCBNEXT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.35%
YoY- 40.33%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 89,288 87,008 102,331 106,794 105,014 101,036 82,404 5.49%
PBT 31,124 26,980 39,918 48,429 46,222 49,220 33,658 -5.08%
Tax -4,010 -2,908 -4,943 -4,670 -4,708 -4,500 -3,405 11.53%
NP 27,114 24,072 34,975 43,758 41,514 44,720 30,253 -7.04%
-
NP to SH 25,778 22,380 32,809 41,494 39,018 41,816 28,870 -7.28%
-
Tax Rate 12.88% 10.78% 12.38% 9.64% 10.19% 9.14% 10.12% -
Total Cost 62,174 62,936 67,356 63,036 63,500 56,316 52,151 12.44%
-
Net Worth 118,304 115,008 108,381 111,256 101,705 95,315 85,631 24.06%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 10,838 8,241 - - 10,703 -
Div Payout % - - 33.03% 19.86% - - 37.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 118,304 115,008 108,381 111,256 101,705 95,315 85,631 24.06%
NOSH 311,328 310,833 309,660 309,046 308,199 307,470 305,826 1.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 30.37% 27.67% 34.18% 40.97% 39.53% 44.26% 36.71% -
ROE 21.79% 19.46% 30.27% 37.30% 38.36% 43.87% 33.71% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.68 27.99 33.05 34.56 34.07 32.86 26.94 4.26%
EPS 8.28 7.20 10.60 13.43 12.66 13.60 9.44 -8.37%
DPS 0.00 0.00 3.50 2.67 0.00 0.00 3.50 -
NAPS 0.38 0.37 0.35 0.36 0.33 0.31 0.28 22.60%
Adjusted Per Share Value based on latest NOSH - 310,508
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.78 62.15 73.09 76.28 75.01 72.17 58.86 5.50%
EPS 18.41 15.99 23.44 29.64 27.87 29.87 20.62 -7.28%
DPS 0.00 0.00 7.74 5.89 0.00 0.00 7.65 -
NAPS 0.845 0.8215 0.7742 0.7947 0.7265 0.6808 0.6117 24.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.14 0.98 1.28 1.69 1.77 1.58 1.73 -
P/RPS 3.97 3.50 3.87 4.89 5.19 4.81 6.42 -27.43%
P/EPS 13.77 13.61 12.08 12.59 13.98 11.62 18.33 -17.37%
EY 7.26 7.35 8.28 7.94 7.15 8.61 5.46 20.94%
DY 0.00 0.00 2.73 1.58 0.00 0.00 2.02 -
P/NAPS 3.00 2.65 3.66 4.69 5.36 5.10 6.18 -38.26%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 14/05/09 20/02/09 21/11/08 04/09/08 20/05/08 25/02/08 -
Price 1.25 1.13 1.27 1.34 1.75 1.72 1.75 -
P/RPS 4.36 4.04 3.84 3.88 5.14 5.23 6.49 -23.31%
P/EPS 15.10 15.69 11.99 9.98 13.82 12.65 18.54 -12.79%
EY 6.62 6.37 8.34 10.02 7.23 7.91 5.39 14.70%
DY 0.00 0.00 2.76 1.99 0.00 0.00 2.00 -
P/NAPS 3.29 3.05 3.63 3.72 5.30 5.55 6.25 -34.83%

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