[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	105,882	69,852	33,626	117,148	87,793	57,368	27,627	144.70%
YoY %	51.58%	107.73%	-71.30%	33.44%	53.03%	107.65%	-	-
Horiz. %	383.26%	252.84%	121.71%	424.03%	317.78%	207.65%	100.00%	-
PBT	49,679	33,834	16,133	55,208	43,259	28,392	12,656	148.63%
YoY %	46.83%	109.72%	-70.78%	27.62%	52.36%	124.34%	-	-
Horiz. %	392.53%	267.34%	127.47%	436.22%	341.81%	224.34%	100.00%	-
Tax	-11,369	-7,753	-3,980	-12,021	-12,005	-7,421	-3,335	126.33%
YoY %	-46.64%	-94.80%	66.89%	-0.13%	-61.77%	-122.52%	-	-
Horiz. %	340.90%	232.47%	119.34%	360.45%	359.97%	222.52%	100.00%	-
NP	38,310	26,081	12,153	43,187	31,254	20,971	9,321	156.36%
YoY %	46.89%	114.61%	-71.86%	38.18%	49.03%	124.99%	-	-
Horiz. %	411.01%	279.81%	130.38%	463.33%	335.31%	224.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,196	24,639	11,289	40,961	29,453	19,807	8,692	158.61%
YoY %	46.91%	118.26%	-72.44%	39.07%	48.70%	127.88%	-	-
Horiz. %	416.43%	283.47%	129.88%	471.25%	338.85%	227.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.88%	22.91%	24.67%	21.77%	27.75%	26.14%	26.35%	-
YoY %	-0.13%	-7.13%	13.32%	-21.55%	6.16%	-0.80%	-	-
Horiz. %	86.83%	86.94%	93.62%	82.62%	105.31%	99.20%	100.00%	-
Total Cost	67,572	43,771	21,473	73,961	56,539	36,397	18,306	138.65%
YoY %	54.38%	103.84%	-70.97%	30.81%	55.34%	98.83%	-	-
Horiz. %	369.12%	239.11%	117.30%	404.03%	308.86%	198.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,529	187,144	177,129	163,843	151,041	144,622	175,722	3.31%
YoY %	-1.40%	5.65%	8.11%	8.48%	4.44%	-17.70%	-	-
Horiz. %	105.01%	106.50%	100.80%	93.24%	85.95%	82.30%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	15,112	9,515	4,744	20,480	12,586	7,859	3,922	145.57%
YoY %	58.82%	100.57%	-76.84%	62.72%	60.15%	100.38%	-	-
Horiz. %	385.31%	242.61%	120.96%	522.18%	320.91%	200.38%	100.00%	-
Div Payout %	41.75%	38.62%	42.03%	50.00%	42.74%	39.68%	45.13%	-
YoY %	8.10%	-8.11%	-15.94%	16.99%	7.71%	-12.08%	-	-
Horiz. %	92.51%	85.58%	93.13%	110.79%	94.70%	87.92%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	184,529	187,144	177,129	163,843	151,041	144,622	175,722	3.31%
YoY %	-1.40%	5.65%	8.11%	8.48%	4.44%	-17.70%	-	-
Horiz. %	105.01%	106.50%	100.80%	93.24%	85.95%	82.30%	100.00%	-
NOSH	318,154	317,194	316,302	315,084	314,668	314,396	313,790	0.92%
YoY %	0.30%	0.28%	0.39%	0.13%	0.09%	0.19%	-	-
Horiz. %	101.39%	101.08%	100.80%	100.41%	100.28%	100.19%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	36.18%	37.34%	36.14%	36.87%	35.60%	36.56%	33.74%	-
YoY %	-3.11%	3.32%	-1.98%	3.57%	-2.63%	8.36%	-	-
Horiz. %	107.23%	110.67%	107.11%	109.28%	105.51%	108.36%	100.00%	-
ROE	19.62%	13.17%	6.37%	25.00%	19.50%	13.70%	4.95%	-
YoY %	48.97%	106.75%	-74.52%	28.21%	42.34%	176.77%	-	-
Horiz. %	396.36%	266.06%	128.69%	505.05%	393.94%	276.77%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	33.28	22.02	10.63	37.18	27.90	18.25	8.80	142.53%
YoY %	51.14%	107.15%	-71.41%	33.26%	52.88%	107.39%	-	-
Horiz. %	378.18%	250.23%	120.80%	422.50%	317.05%	207.39%	100.00%	-
EPS	11.38	7.77	3.57	13.00	9.36	6.30	2.77	156.29%
YoY %	46.46%	117.65%	-72.54%	38.89%	48.57%	127.44%	-	-
Horiz. %	410.83%	280.51%	128.88%	469.31%	337.91%	227.44%	100.00%	-
DPS	4.75	3.00	1.50	6.50	4.00	2.50	1.25	143.31%
YoY %	58.33%	100.00%	-76.92%	62.50%	60.00%	100.00%	-	-
Horiz. %	380.00%	240.00%	120.00%	520.00%	320.00%	200.00%	100.00%	-
NAPS	0.58	0.59	0.56	0.52	0.48	0.46	0.56	2.36%
YoY %	-1.69%	5.36%	7.69%	8.33%	4.35%	-17.86%	-	-
Horiz. %	103.57%	105.36%	100.00%	92.86%	85.71%	82.14%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 316,153
RPS	80.45	53.07	25.55	89.01	66.70	43.59	20.99	144.71%
YoY %	51.59%	107.71%	-71.30%	33.45%	53.02%	107.67%	-	-
Horiz. %	383.28%	252.83%	121.72%	424.06%	317.77%	207.67%	100.00%	-
EPS	27.50	18.72	8.58	31.12	22.38	15.05	6.60	158.71%
YoY %	46.90%	118.18%	-72.43%	39.05%	48.70%	128.03%	-	-
Horiz. %	416.67%	283.64%	130.00%	471.52%	339.09%	228.03%	100.00%	-
DPS	11.48	7.23	3.60	15.56	9.56	5.97	2.98	145.54%
YoY %	58.78%	100.83%	-76.86%	62.76%	60.13%	100.34%	-	-
Horiz. %	385.23%	242.62%	120.81%	522.15%	320.81%	200.34%	100.00%	-
NAPS	1.402	1.4219	1.3458	1.2449	1.1476	1.0988	1.3351	3.31%
YoY %	-1.40%	5.65%	8.11%	8.48%	4.44%	-17.70%	-	-
Horiz. %	105.01%	106.50%	100.80%	93.24%	85.96%	82.30%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	2.38	2.93	2.68	2.98	2.36	2.07	2.00	-
P/RPS	7.15	13.30	25.21	8.02	8.46	11.34	22.72	-53.70%
YoY %	-46.24%	-47.24%	214.34%	-5.20%	-25.40%	-50.09%	-	-
Horiz. %	31.47%	58.54%	110.96%	35.30%	37.24%	49.91%	100.00%	-
P/EPS	20.92	37.72	75.09	22.92	25.21	32.86	72.20	-56.17%
YoY %	-44.54%	-49.77%	227.62%	-9.08%	-23.28%	-54.49%	-	-
Horiz. %	28.98%	52.24%	104.00%	31.75%	34.92%	45.51%	100.00%	-
EY	4.78	2.65	1.33	4.36	3.97	3.04	1.39	127.65%
YoY %	80.38%	99.25%	-69.50%	9.82%	30.59%	118.71%	-	-
Horiz. %	343.88%	190.65%	95.68%	313.67%	285.61%	218.71%	100.00%	-
DY	2.00	1.02	0.56	2.18	1.69	1.21	0.63	115.85%
YoY %	96.08%	82.14%	-74.31%	28.99%	39.67%	92.06%	-	-
Horiz. %	317.46%	161.90%	88.89%	346.03%	268.25%	192.06%	100.00%	-
P/NAPS	4.10	4.97	4.79	5.73	4.92	4.50	3.57	9.65%
YoY %	-17.51%	3.76%	-16.40%	16.46%	9.33%	26.05%	-	-
Horiz. %	114.85%	139.22%	134.17%	160.50%	137.82%	126.05%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	15/11/11	23/08/11	18/05/11	24/02/11	16/11/10	17/08/10	18/05/10	-
Price	2.50	2.87	2.80	2.85	2.90	2.07	2.03	-
P/RPS	7.51	13.03	26.34	7.67	10.39	11.34	23.06	-52.63%
YoY %	-42.36%	-50.53%	243.42%	-26.18%	-8.38%	-50.82%	-	-
Horiz. %	32.57%	56.50%	114.22%	33.26%	45.06%	49.18%	100.00%	-
P/EPS	21.97	36.95	78.45	21.92	30.98	32.86	73.29	-55.17%
YoY %	-40.54%	-52.90%	257.89%	-29.24%	-5.72%	-55.16%	-	-
Horiz. %	29.98%	50.42%	107.04%	29.91%	42.27%	44.84%	100.00%	-
EY	4.55	2.71	1.27	4.56	3.23	3.04	1.36	123.52%
YoY %	67.90%	113.39%	-72.15%	41.18%	6.25%	123.53%	-	-
Horiz. %	334.56%	199.26%	93.38%	335.29%	237.50%	223.53%	100.00%	-
DY	1.90	1.05	0.54	2.28	1.38	1.21	0.62	110.83%
YoY %	80.95%	94.44%	-76.32%	65.22%	14.05%	95.16%	-	-
Horiz. %	306.45%	169.35%	87.10%	367.74%	222.58%	195.16%	100.00%	-
P/NAPS	4.31	4.86	5.00	5.48	6.04	4.50	3.63	12.11%
YoY %	-11.32%	-2.80%	-8.76%	-9.27%	34.22%	23.97%	-	-
Horiz. %	118.73%	133.88%	137.74%	150.96%	166.39%	123.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos