[JCBNEXT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 44.84%
YoY- 75.4%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 102,331 106,794 105,014 101,036 82,404 79,906 76,286 21.52%
PBT 39,918 48,429 46,222 49,220 33,658 34,741 31,004 18.25%
Tax -4,943 -4,670 -4,708 -4,500 -3,405 -3,685 -3,290 31.01%
NP 34,975 43,758 41,514 44,720 30,253 31,056 27,714 16.69%
-
NP to SH 32,809 41,494 39,018 41,816 28,870 29,569 26,448 15.37%
-
Tax Rate 12.38% 9.64% 10.19% 9.14% 10.12% 10.61% 10.61% -
Total Cost 67,356 63,036 63,500 56,316 52,151 48,850 48,572 24.23%
-
Net Worth 108,381 111,256 101,705 95,315 85,631 0 75,159 27.49%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,838 8,241 - - 10,703 - - -
Div Payout % 33.03% 19.86% - - 37.08% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 108,381 111,256 101,705 95,315 85,631 0 75,159 27.49%
NOSH 309,660 309,046 308,199 307,470 305,826 203,645 203,133 32.28%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 34.18% 40.97% 39.53% 44.26% 36.71% 38.87% 36.33% -
ROE 30.27% 37.30% 38.36% 43.87% 33.71% 0.00% 35.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.05 34.56 34.07 32.86 26.94 39.24 37.55 -8.12%
EPS 10.60 13.43 12.66 13.60 9.44 9.68 13.02 -12.75%
DPS 3.50 2.67 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.35 0.36 0.33 0.31 0.28 0.00 0.37 -3.62%
Adjusted Per Share Value based on latest NOSH - 307,470
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 73.09 76.28 75.01 72.17 58.86 57.08 54.49 21.51%
EPS 23.44 29.64 27.87 29.87 20.62 21.12 18.89 15.39%
DPS 7.74 5.89 0.00 0.00 7.65 0.00 0.00 -
NAPS 0.7742 0.7947 0.7265 0.6808 0.6117 0.00 0.5369 27.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.28 1.69 1.77 1.58 1.73 1.39 1.47 -
P/RPS 3.87 4.89 5.19 4.81 6.42 3.54 3.91 -0.68%
P/EPS 12.08 12.59 13.98 11.62 18.33 9.57 11.29 4.59%
EY 8.28 7.94 7.15 8.61 5.46 10.45 8.86 -4.39%
DY 2.73 1.58 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 3.66 4.69 5.36 5.10 6.18 0.00 3.97 -5.25%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 21/11/08 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 -
Price 1.27 1.34 1.75 1.72 1.75 1.47 1.37 -
P/RPS 3.84 3.88 5.14 5.23 6.49 3.75 3.65 3.42%
P/EPS 11.99 9.98 13.82 12.65 18.54 10.12 10.52 9.06%
EY 8.34 10.02 7.23 7.91 5.39 9.88 9.50 -8.27%
DY 2.76 1.99 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 3.63 3.72 5.30 5.55 6.25 0.00 3.70 -1.25%

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