[JCBNEXT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	37,864	139,857	105,882	69,852	33,626	117,148	87,793	-42.88%
YoY %	-72.93%	32.09%	51.58%	107.73%	-71.30%	33.44%	-	-
Horiz. %	43.13%	159.30%	120.60%	79.56%	38.30%	133.44%	100.00%	-
PBT	15,151	59,804	49,679	33,834	16,133	55,208	43,259	-50.28%
YoY %	-74.67%	20.38%	46.83%	109.72%	-70.78%	27.62%	-	-
Horiz. %	35.02%	138.25%	114.84%	78.21%	37.29%	127.62%	100.00%	-
Tax	-3,835	-14,352	-11,369	-7,753	-3,980	-12,021	-12,005	-53.23%
YoY %	73.28%	-26.24%	-46.64%	-94.80%	66.89%	-0.13%	-	-
Horiz. %	31.95%	119.55%	94.70%	64.58%	33.15%	100.13%	100.00%	-
NP	11,316	45,452	38,310	26,081	12,153	43,187	31,254	-49.16%
YoY %	-75.10%	18.64%	46.89%	114.61%	-71.86%	38.18%	-	-
Horiz. %	36.21%	145.43%	122.58%	83.45%	38.88%	138.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,364	43,344	36,196	24,639	11,289	40,961	29,453	-50.12%
YoY %	-76.09%	19.75%	46.91%	118.26%	-72.44%	39.07%	-	-
Horiz. %	35.19%	147.16%	122.89%	83.66%	38.33%	139.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.31%	24.00%	22.88%	22.91%	24.67%	21.77%	27.75%	-
YoY %	5.46%	4.90%	-0.13%	-7.13%	13.32%	-21.55%	-	-
Horiz. %	91.21%	86.49%	82.45%	82.56%	88.90%	78.45%	100.00%	-
Total Cost	26,548	94,405	67,572	43,771	21,473	73,961	56,539	-39.56%
YoY %	-71.88%	39.71%	54.38%	103.84%	-70.97%	30.81%	-	-
Horiz. %	46.96%	166.97%	119.51%	77.42%	37.98%	130.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,118	188,064	184,529	187,144	177,129	163,843	151,041	24.98%
YoY %	12.26%	1.92%	-1.40%	5.65%	8.11%	8.48%	-	-
Horiz. %	139.78%	124.51%	122.17%	123.90%	117.27%	108.48%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	4,798	22,312	15,112	9,515	4,744	20,480	12,586	-47.39%
YoY %	-78.50%	47.64%	58.82%	100.57%	-76.84%	62.72%	-	-
Horiz. %	38.12%	177.28%	120.07%	75.60%	37.69%	162.72%	100.00%	-
Div Payout %	46.30%	51.48%	41.75%	38.62%	42.03%	50.00%	42.74%	-
YoY %	-10.06%	23.31%	8.10%	-8.11%	-15.94%	16.99%	-	-
Horiz. %	108.33%	120.45%	97.68%	90.36%	98.34%	116.99%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	211,118	188,064	184,529	187,144	177,129	163,843	151,041	24.98%
YoY %	12.26%	1.92%	-1.40%	5.65%	8.11%	8.48%	-	-
Horiz. %	139.78%	124.51%	122.17%	123.90%	117.27%	108.48%	100.00%	-
NOSH	319,876	318,752	318,154	317,194	316,302	315,084	314,668	1.09%
YoY %	0.35%	0.19%	0.30%	0.28%	0.39%	0.13%	-	-
Horiz. %	101.66%	101.30%	101.11%	100.80%	100.52%	100.13%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	29.89%	32.50%	36.18%	37.34%	36.14%	36.87%	35.60%	-
YoY %	-8.03%	-10.17%	-3.11%	3.32%	-1.98%	3.57%	-	-
Horiz. %	83.96%	91.29%	101.63%	104.89%	101.52%	103.57%	100.00%	-
ROE	4.91%	23.05%	19.62%	13.17%	6.37%	25.00%	19.50%	-
YoY %	-78.70%	17.48%	48.97%	106.75%	-74.52%	28.21%	-	-
Horiz. %	25.18%	118.21%	100.62%	67.54%	32.67%	128.21%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	11.84	43.88	33.28	22.02	10.63	37.18	27.90	-43.49%
YoY %	-73.02%	31.85%	51.14%	107.15%	-71.41%	33.26%	-	-
Horiz. %	42.44%	157.28%	119.28%	78.92%	38.10%	133.26%	100.00%	-
EPS	3.24	13.60	11.38	7.77	3.57	13.00	9.36	-50.66%
YoY %	-76.18%	19.51%	46.46%	117.65%	-72.54%	38.89%	-	-
Horiz. %	34.62%	145.30%	121.58%	83.01%	38.14%	138.89%	100.00%	-
DPS	1.50	7.00	4.75	3.00	1.50	6.50	4.00	-47.96%
YoY %	-78.57%	47.37%	58.33%	100.00%	-76.92%	62.50%	-	-
Horiz. %	37.50%	175.00%	118.75%	75.00%	37.50%	162.50%	100.00%	-
NAPS	0.66	0.59	0.58	0.59	0.56	0.52	0.48	23.62%
YoY %	11.86%	1.72%	-1.69%	5.36%	7.69%	8.33%	-	-
Horiz. %	137.50%	122.92%	120.83%	122.92%	116.67%	108.33%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 317,952
RPS	27.05	99.90	75.63	49.89	24.02	83.68	62.71	-42.88%
YoY %	-72.92%	32.09%	51.59%	107.70%	-71.30%	33.44%	-	-
Horiz. %	43.14%	159.30%	120.60%	79.56%	38.30%	133.44%	100.00%	-
EPS	7.40	30.96	25.85	17.60	8.06	29.26	21.04	-50.14%
YoY %	-76.10%	19.77%	46.88%	118.36%	-72.45%	39.07%	-	-
Horiz. %	35.17%	147.15%	122.86%	83.65%	38.31%	139.07%	100.00%	-
DPS	3.43	15.94	10.79	6.80	3.39	14.63	8.99	-47.36%
YoY %	-78.48%	47.73%	58.68%	100.59%	-76.83%	62.74%	-	-
Horiz. %	38.15%	177.31%	120.02%	75.64%	37.71%	162.74%	100.00%	-
NAPS	1.508	1.3433	1.3181	1.3367	1.2652	1.1703	1.0789	24.98%
YoY %	12.26%	1.91%	-1.39%	5.65%	8.11%	8.47%	-	-
Horiz. %	139.77%	124.51%	122.17%	123.89%	117.27%	108.47%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	2.18	2.23	2.38	2.93	2.68	2.98	2.36	-
P/RPS	18.42	5.08	7.15	13.30	25.21	8.02	8.46	67.90%
YoY %	262.60%	-28.95%	-46.24%	-47.24%	214.34%	-5.20%	-	-
Horiz. %	217.73%	60.05%	84.52%	157.21%	297.99%	94.80%	100.00%	-
P/EPS	67.28	16.40	20.92	37.72	75.09	22.92	25.21	92.28%
YoY %	310.24%	-21.61%	-44.54%	-49.77%	227.62%	-9.08%	-	-
Horiz. %	266.88%	65.05%	82.98%	149.62%	297.86%	90.92%	100.00%	-
EY	1.49	6.10	4.78	2.65	1.33	4.36	3.97	-47.93%
YoY %	-75.57%	27.62%	80.38%	99.25%	-69.50%	9.82%	-	-
Horiz. %	37.53%	153.65%	120.40%	66.75%	33.50%	109.82%	100.00%	-
DY	0.69	3.14	2.00	1.02	0.56	2.18	1.69	-44.93%
YoY %	-78.03%	57.00%	96.08%	82.14%	-74.31%	28.99%	-	-
Horiz. %	40.83%	185.80%	118.34%	60.36%	33.14%	128.99%	100.00%	-
P/NAPS	3.30	3.78	4.10	4.97	4.79	5.73	4.92	-23.35%
YoY %	-12.70%	-7.80%	-17.51%	3.76%	-16.40%	16.46%	-	-
Horiz. %	67.07%	76.83%	83.33%	101.02%	97.36%	116.46%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	17/05/12	21/02/12	15/11/11	23/08/11	18/05/11	24/02/11	16/11/10	-
Price	2.40	2.20	2.50	2.87	2.80	2.85	2.90	-
P/RPS	20.28	5.01	7.51	13.03	26.34	7.67	10.39	56.11%
YoY %	304.79%	-33.29%	-42.36%	-50.53%	243.42%	-26.18%	-	-
Horiz. %	195.19%	48.22%	72.28%	125.41%	253.51%	73.82%	100.00%	-
P/EPS	74.07	16.18	21.97	36.95	78.45	21.92	30.98	78.70%
YoY %	357.79%	-26.35%	-40.54%	-52.90%	257.89%	-29.24%	-	-
Horiz. %	239.09%	52.23%	70.92%	119.27%	253.23%	70.76%	100.00%	-
EY	1.35	6.18	4.55	2.71	1.27	4.56	3.23	-44.06%
YoY %	-78.16%	35.82%	67.90%	113.39%	-72.15%	41.18%	-	-
Horiz. %	41.80%	191.33%	140.87%	83.90%	39.32%	141.18%	100.00%	-
DY	0.62	3.18	1.90	1.05	0.54	2.28	1.38	-41.31%
YoY %	-80.50%	67.37%	80.95%	94.44%	-76.32%	65.22%	-	-
Horiz. %	44.93%	230.43%	137.68%	76.09%	39.13%	165.22%	100.00%	-
P/NAPS	3.64	3.73	4.31	4.86	5.00	5.48	6.04	-28.63%
YoY %	-2.41%	-13.46%	-11.32%	-2.80%	-8.76%	-9.27%	-	-
Horiz. %	60.26%	61.75%	71.36%	80.46%	82.78%	90.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos