[JCBNEXT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 51.4%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 38,143 17,908 65,744 49,875 33,056 15,631 54,996 -21.69%
PBT 15,502 7,145 24,896 16,929 11,185 5,490 16,594 -4.44%
Tax -1,645 -783 -2,268 -1,918 -1,129 -706 377 -
NP 13,857 6,362 22,628 15,011 10,056 4,784 16,971 -12.67%
-
NP to SH 13,224 5,960 21,709 14,154 9,349 4,468 16,371 -13.29%
-
Tax Rate 10.61% 10.96% 9.11% 11.33% 10.09% 12.86% -2.27% -
Total Cost 24,286 11,546 43,116 34,864 23,000 10,847 38,025 -25.89%
-
Net Worth 75,159 66,897 60,726 54,594 50,371 48,302 44,245 42.50%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,566 5,560 2,518 - 3,016 -
Div Payout % - - 25.64% 39.29% 26.94% - 18.43% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 75,159 66,897 60,726 54,594 50,371 48,302 44,245 42.50%
NOSH 203,133 202,721 202,420 202,199 201,487 201,261 201,117 0.66%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 36.33% 35.53% 34.42% 30.10% 30.42% 30.61% 30.86% -
ROE 17.59% 8.91% 35.75% 25.93% 18.56% 9.25% 37.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.78 8.83 32.48 24.67 16.41 7.77 27.35 -22.22%
EPS 6.51 2.94 7.15 7.00 4.64 2.22 8.14 -13.87%
DPS 0.00 0.00 2.75 2.75 1.25 0.00 1.50 -
NAPS 0.37 0.33 0.30 0.27 0.25 0.24 0.22 41.55%
Adjusted Per Share Value based on latest NOSH - 202,742
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.25 12.79 46.96 35.63 23.61 11.17 39.28 -21.68%
EPS 9.45 4.26 15.51 10.11 6.68 3.19 11.69 -13.25%
DPS 0.00 0.00 3.98 3.97 1.80 0.00 2.15 -
NAPS 0.5369 0.4778 0.4338 0.39 0.3598 0.345 0.316 42.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.47 1.22 1.18 1.31 1.24 1.09 0.93 -
P/RPS 7.83 13.81 3.63 5.31 7.56 14.03 3.40 74.65%
P/EPS 22.58 41.50 11.00 18.71 26.72 49.10 11.43 57.63%
EY 4.43 2.41 9.09 5.34 3.74 2.04 8.75 -36.55%
DY 0.00 0.00 2.33 2.10 1.01 0.00 1.61 -
P/NAPS 3.97 3.70 3.93 4.85 4.96 4.54 4.23 -4.15%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 15/05/07 27/02/07 16/11/06 24/08/06 18/05/06 21/02/06 -
Price 1.37 1.21 1.27 1.20 1.33 1.37 0.99 -
P/RPS 7.30 13.70 3.91 4.86 8.11 17.64 3.62 59.82%
P/EPS 21.04 41.16 11.84 17.14 28.66 61.71 12.16 44.27%
EY 4.75 2.43 8.44 5.83 3.49 1.62 8.22 -30.69%
DY 0.00 0.00 2.17 2.29 0.94 0.00 1.52 -
P/NAPS 3.70 3.67 4.23 4.44 5.32 5.71 4.50 -12.26%

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