[JCBNEXT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 59.13%
YoY- -34.1%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 57,368 27,627 92,341 69,183 44,644 21,752 102,331 -32.08%
PBT 28,392 12,656 36,625 26,013 15,562 6,745 39,918 -20.36%
Tax -7,421 -3,335 -7,379 -4,529 -2,005 -727 -4,943 31.21%
NP 20,971 9,321 29,246 21,484 13,557 6,018 34,975 -28.96%
-
NP to SH 19,807 8,692 27,687 20,510 12,889 5,595 32,809 -28.63%
-
Tax Rate 26.14% 26.35% 20.15% 17.41% 12.88% 10.78% 12.38% -
Total Cost 36,397 18,306 63,095 47,699 31,087 15,734 67,356 -33.73%
-
Net Worth 144,622 175,722 124,562 124,491 118,304 115,008 108,381 21.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,859 3,922 9,342 4,668 - - 10,838 -19.33%
Div Payout % 39.68% 45.13% 33.74% 22.76% - - 33.03% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 144,622 175,722 124,562 124,491 118,304 115,008 108,381 21.26%
NOSH 314,396 313,790 311,406 311,229 311,328 310,833 309,660 1.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 36.56% 33.74% 31.67% 31.05% 30.37% 27.67% 34.18% -
ROE 13.70% 4.95% 22.23% 16.48% 10.89% 4.86% 30.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.25 8.80 29.65 22.23 14.34 7.00 33.05 -32.76%
EPS 6.30 2.77 8.90 6.59 4.14 1.80 10.60 -29.37%
DPS 2.50 1.25 3.00 1.50 0.00 0.00 3.50 -20.14%
NAPS 0.46 0.56 0.40 0.40 0.38 0.37 0.35 20.04%
Adjusted Per Share Value based on latest NOSH - 311,061
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 40.98 19.73 65.96 49.42 31.89 15.54 73.09 -32.07%
EPS 14.15 6.21 19.78 14.65 9.21 4.00 23.44 -28.63%
DPS 5.61 2.80 6.67 3.33 0.00 0.00 7.74 -19.35%
NAPS 1.033 1.2552 0.8897 0.8892 0.845 0.8215 0.7742 21.26%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.07 2.00 1.41 1.30 1.14 0.98 1.28 -
P/RPS 11.34 22.72 4.76 5.85 7.95 14.00 3.87 105.17%
P/EPS 32.86 72.20 15.86 19.73 27.54 54.44 12.08 95.22%
EY 3.04 1.39 6.31 5.07 3.63 1.84 8.28 -48.82%
DY 1.21 0.63 2.13 1.15 0.00 0.00 2.73 -41.95%
P/NAPS 4.50 3.57 3.52 3.25 3.00 2.65 3.66 14.81%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 22/02/10 17/11/09 18/08/09 14/05/09 20/02/09 -
Price 2.07 2.03 1.52 1.40 1.25 1.13 1.27 -
P/RPS 11.34 23.06 5.13 6.30 8.72 16.15 3.84 106.24%
P/EPS 32.86 73.29 17.10 21.24 30.19 62.78 11.99 96.20%
EY 3.04 1.36 5.85 4.71 3.31 1.59 8.34 -49.06%
DY 1.21 0.62 1.97 1.07 0.00 0.00 2.76 -42.37%
P/NAPS 4.50 3.63 3.80 3.50 3.29 3.05 3.63 15.44%

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