[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5.42%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 69,183 44,644 21,752 102,331 80,096 52,507 25,259 95.63%
PBT 26,013 15,562 6,745 39,918 36,322 23,111 12,305 64.64%
Tax -4,529 -2,005 -727 -4,943 -3,503 -2,354 -1,125 152.85%
NP 21,484 13,557 6,018 34,975 32,819 20,757 11,180 54.50%
-
NP to SH 20,510 12,889 5,595 32,809 31,121 19,509 10,454 56.65%
-
Tax Rate 17.41% 12.88% 10.78% 12.38% 9.64% 10.19% 9.14% -
Total Cost 47,699 31,087 15,734 67,356 47,277 31,750 14,079 125.40%
-
Net Worth 124,491 118,304 115,008 108,381 111,256 101,705 95,315 19.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,668 - - 10,838 6,180 - - -
Div Payout % 22.76% - - 33.03% 19.86% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 124,491 118,304 115,008 108,381 111,256 101,705 95,315 19.46%
NOSH 311,229 311,328 310,833 309,660 309,046 308,199 307,470 0.81%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 31.05% 30.37% 27.67% 34.18% 40.97% 39.53% 44.26% -
ROE 16.48% 10.89% 4.86% 30.27% 27.97% 19.18% 10.97% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.23 14.34 7.00 33.05 25.92 17.04 8.22 93.99%
EPS 6.59 4.14 1.80 10.60 10.07 6.33 3.40 55.39%
DPS 1.50 0.00 0.00 3.50 2.00 0.00 0.00 -
NAPS 0.40 0.38 0.37 0.35 0.36 0.33 0.31 18.50%
Adjusted Per Share Value based on latest NOSH - 309,636
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.42 31.89 15.54 73.09 57.21 37.51 18.04 95.66%
EPS 14.65 9.21 4.00 23.44 22.23 13.93 7.47 56.61%
DPS 3.33 0.00 0.00 7.74 4.41 0.00 0.00 -
NAPS 0.8892 0.845 0.8215 0.7742 0.7947 0.7265 0.6808 19.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.30 1.14 0.98 1.28 1.69 1.77 1.58 -
P/RPS 5.85 7.95 14.00 3.87 6.52 10.39 19.23 -54.73%
P/EPS 19.73 27.54 54.44 12.08 16.78 27.96 46.47 -43.48%
EY 5.07 3.63 1.84 8.28 5.96 3.58 2.15 77.07%
DY 1.15 0.00 0.00 2.73 1.18 0.00 0.00 -
P/NAPS 3.25 3.00 2.65 3.66 4.69 5.36 5.10 -25.92%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 18/08/09 14/05/09 20/02/09 21/11/08 04/09/08 20/05/08 -
Price 1.40 1.25 1.13 1.27 1.34 1.75 1.72 -
P/RPS 6.30 8.72 16.15 3.84 5.17 10.27 20.94 -55.06%
P/EPS 21.24 30.19 62.78 11.99 13.31 27.65 50.59 -43.90%
EY 4.71 3.31 1.59 8.34 7.51 3.62 1.98 78.10%
DY 1.07 0.00 0.00 2.76 1.49 0.00 0.00 -
P/NAPS 3.50 3.29 3.05 3.63 3.72 5.30 5.55 -26.44%

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