[JCBNEXT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 67.7%
YoY- 56.68%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 52,507 25,259 82,404 59,930 38,143 17,908 65,744 -13.93%
PBT 23,111 12,305 33,658 26,056 15,502 7,145 24,896 -4.84%
Tax -2,354 -1,125 -3,405 -2,764 -1,645 -783 -2,268 2.51%
NP 20,757 11,180 30,253 23,292 13,857 6,362 22,628 -5.59%
-
NP to SH 19,509 10,454 28,870 22,177 13,224 5,960 21,709 -6.88%
-
Tax Rate 10.19% 9.14% 10.12% 10.61% 10.61% 10.96% 9.11% -
Total Cost 31,750 14,079 52,151 36,638 24,286 11,546 43,116 -18.46%
-
Net Worth 101,705 95,315 85,631 0 75,159 66,897 60,726 41.07%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 10,703 - - - 5,566 -
Div Payout % - - 37.08% - - - 25.64% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 101,705 95,315 85,631 0 75,159 66,897 60,726 41.07%
NOSH 308,199 307,470 305,826 203,645 203,133 202,721 202,420 32.38%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 39.53% 44.26% 36.71% 38.87% 36.33% 35.53% 34.42% -
ROE 19.18% 10.97% 33.71% 0.00% 17.59% 8.91% 35.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.04 8.22 26.94 29.43 18.78 8.83 32.48 -34.97%
EPS 6.33 3.40 9.44 7.26 6.51 2.94 7.15 -7.80%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.75 -
NAPS 0.33 0.31 0.28 0.00 0.37 0.33 0.30 6.56%
Adjusted Per Share Value based on latest NOSH - 204,406
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 37.51 18.04 58.86 42.81 27.25 12.79 46.96 -13.92%
EPS 13.93 7.47 20.62 15.84 9.45 4.26 15.51 -6.91%
DPS 0.00 0.00 7.65 0.00 0.00 0.00 3.98 -
NAPS 0.7265 0.6808 0.6117 0.00 0.5369 0.4778 0.4338 41.06%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.77 1.58 1.73 1.39 1.47 1.22 1.18 -
P/RPS 10.39 19.23 6.42 4.72 7.83 13.81 3.63 101.72%
P/EPS 27.96 46.47 18.33 12.76 22.58 41.50 11.00 86.35%
EY 3.58 2.15 5.46 7.83 4.43 2.41 9.09 -46.30%
DY 0.00 0.00 2.02 0.00 0.00 0.00 2.33 -
P/NAPS 5.36 5.10 6.18 0.00 3.97 3.70 3.93 23.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 15/05/07 27/02/07 -
Price 1.75 1.72 1.75 1.47 1.37 1.21 1.27 -
P/RPS 10.27 20.94 6.49 5.00 7.30 13.70 3.91 90.48%
P/EPS 27.65 50.59 18.54 13.50 21.04 41.16 11.84 76.11%
EY 3.62 1.98 5.39 7.41 4.75 2.43 8.44 -43.15%
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.17 -
P/NAPS 5.30 5.55 6.25 0.00 3.70 3.67 4.23 16.23%

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