[JCBNEXT] QoQ Cumulative 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- 121.88%
YoY- 41.45%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 25,259 82,404 59,930 38,143 17,908 65,744 49,875 -36.43%
PBT 12,305 33,658 26,056 15,502 7,145 24,896 16,929 -19.14%
Tax -1,125 -3,405 -2,764 -1,645 -783 -2,268 -1,918 -29.90%
NP 11,180 30,253 23,292 13,857 6,362 22,628 15,011 -17.82%
-
NP to SH 10,454 28,870 22,177 13,224 5,960 21,709 14,154 -18.27%
-
Tax Rate 9.14% 10.12% 10.61% 10.61% 10.96% 9.11% 11.33% -
Total Cost 14,079 52,151 36,638 24,286 11,546 43,116 34,864 -45.33%
-
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 5,560 -
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 307,470 305,826 203,645 203,133 202,721 202,420 202,199 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 10.97% 33.71% 0.00% 17.59% 8.91% 35.75% 25.93% -
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 8.22 26.94 29.43 18.78 8.83 32.48 24.67 -51.90%
EPS 3.40 9.44 7.26 6.51 2.94 7.15 7.00 -38.18%
DPS 0.00 3.50 0.00 0.00 0.00 2.75 2.75 -
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 18.04 58.86 42.81 27.25 12.79 46.96 35.63 -36.44%
EPS 7.47 20.62 15.84 9.45 4.26 15.51 10.11 -18.25%
DPS 0.00 7.65 0.00 0.00 0.00 3.98 3.97 -
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 19.23 6.42 4.72 7.83 13.81 3.63 5.31 135.64%
P/EPS 46.47 18.33 12.76 22.58 41.50 11.00 18.71 83.29%
EY 2.15 5.46 7.83 4.43 2.41 9.09 5.34 -45.44%
DY 0.00 2.02 0.00 0.00 0.00 2.33 2.10 -
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 20.94 6.49 5.00 7.30 13.70 3.91 4.86 164.54%
P/EPS 50.59 18.54 13.50 21.04 41.16 11.84 17.14 105.62%
EY 1.98 5.39 7.41 4.75 2.43 8.44 5.83 -51.29%
DY 0.00 2.00 0.00 0.00 0.00 2.17 2.29 -
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