[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 30.18%
YoY- 32.99%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 80,096 52,507 25,259 82,404 59,930 38,143 17,908 170.72%
PBT 36,322 23,111 12,305 33,658 26,056 15,502 7,145 194.77%
Tax -3,503 -2,354 -1,125 -3,405 -2,764 -1,645 -783 170.76%
NP 32,819 20,757 11,180 30,253 23,292 13,857 6,362 197.66%
-
NP to SH 31,121 19,509 10,454 28,870 22,177 13,224 5,960 200.07%
-
Tax Rate 9.64% 10.19% 9.14% 10.12% 10.61% 10.61% 10.96% -
Total Cost 47,277 31,750 14,079 52,151 36,638 24,286 11,546 155.28%
-
Net Worth 111,256 101,705 95,315 85,631 0 75,159 66,897 40.24%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,180 - - 10,703 - - - -
Div Payout % 19.86% - - 37.08% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 111,256 101,705 95,315 85,631 0 75,159 66,897 40.24%
NOSH 309,046 308,199 307,470 305,826 203,645 203,133 202,721 32.35%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 40.97% 39.53% 44.26% 36.71% 38.87% 36.33% 35.53% -
ROE 27.97% 19.18% 10.97% 33.71% 0.00% 17.59% 8.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.92 17.04 8.22 26.94 29.43 18.78 8.83 104.61%
EPS 10.07 6.33 3.40 9.44 7.26 6.51 2.94 126.71%
DPS 2.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.31 0.28 0.00 0.37 0.33 5.95%
Adjusted Per Share Value based on latest NOSH - 307,018
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 57.21 37.51 18.04 58.86 42.81 27.25 12.79 170.73%
EPS 22.23 13.93 7.47 20.62 15.84 9.45 4.26 199.94%
DPS 4.41 0.00 0.00 7.65 0.00 0.00 0.00 -
NAPS 0.7947 0.7265 0.6808 0.6117 0.00 0.5369 0.4778 40.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.69 1.77 1.58 1.73 1.39 1.47 1.22 -
P/RPS 6.52 10.39 19.23 6.42 4.72 7.83 13.81 -39.28%
P/EPS 16.78 27.96 46.47 18.33 12.76 22.58 41.50 -45.22%
EY 5.96 3.58 2.15 5.46 7.83 4.43 2.41 82.57%
DY 1.18 0.00 0.00 2.02 0.00 0.00 0.00 -
P/NAPS 4.69 5.36 5.10 6.18 0.00 3.97 3.70 17.07%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 15/05/07 -
Price 1.34 1.75 1.72 1.75 1.47 1.37 1.21 -
P/RPS 5.17 10.27 20.94 6.49 5.00 7.30 13.70 -47.68%
P/EPS 13.31 27.65 50.59 18.54 13.50 21.04 41.16 -52.79%
EY 7.51 3.62 1.98 5.39 7.41 4.75 2.43 111.73%
DY 1.49 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 3.72 5.30 5.55 6.25 0.00 3.70 3.67 0.90%

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