[JCBNEXT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.55%
YoY- 33.39%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 82,404 59,930 38,143 17,908 65,744 49,875 33,056 83.54%
PBT 33,658 26,056 15,502 7,145 24,896 16,929 11,185 108.01%
Tax -3,405 -2,764 -1,645 -783 -2,268 -1,918 -1,129 108.32%
NP 30,253 23,292 13,857 6,362 22,628 15,011 10,056 107.98%
-
NP to SH 28,870 22,177 13,224 5,960 21,709 14,154 9,349 111.62%
-
Tax Rate 10.12% 10.61% 10.61% 10.96% 9.11% 11.33% 10.09% -
Total Cost 52,151 36,638 24,286 11,546 43,116 34,864 23,000 72.33%
-
Net Worth 85,631 0 75,159 66,897 60,726 54,594 50,371 42.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,703 - - - 5,566 5,560 2,518 161.71%
Div Payout % 37.08% - - - 25.64% 39.29% 26.94% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 85,631 0 75,159 66,897 60,726 54,594 50,371 42.30%
NOSH 305,826 203,645 203,133 202,721 202,420 202,199 201,487 31.97%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 36.71% 38.87% 36.33% 35.53% 34.42% 30.10% 30.42% -
ROE 33.71% 0.00% 17.59% 8.91% 35.75% 25.93% 18.56% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.94 29.43 18.78 8.83 32.48 24.67 16.41 39.03%
EPS 9.44 7.26 6.51 2.94 7.15 7.00 4.64 60.35%
DPS 3.50 0.00 0.00 0.00 2.75 2.75 1.25 98.28%
NAPS 0.28 0.00 0.37 0.33 0.30 0.27 0.25 7.82%
Adjusted Per Share Value based on latest NOSH - 202,721
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 58.86 42.81 27.25 12.79 46.96 35.63 23.61 83.55%
EPS 20.62 15.84 9.45 4.26 15.51 10.11 6.68 111.56%
DPS 7.65 0.00 0.00 0.00 3.98 3.97 1.80 161.68%
NAPS 0.6117 0.00 0.5369 0.4778 0.4338 0.39 0.3598 42.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.73 1.39 1.47 1.22 1.18 1.31 1.24 -
P/RPS 6.42 4.72 7.83 13.81 3.63 5.31 7.56 -10.29%
P/EPS 18.33 12.76 22.58 41.50 11.00 18.71 26.72 -22.16%
EY 5.46 7.83 4.43 2.41 9.09 5.34 3.74 28.60%
DY 2.02 0.00 0.00 0.00 2.33 2.10 1.01 58.53%
P/NAPS 6.18 0.00 3.97 3.70 3.93 4.85 4.96 15.74%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 15/05/07 27/02/07 16/11/06 24/08/06 -
Price 1.75 1.47 1.37 1.21 1.27 1.20 1.33 -
P/RPS 6.49 5.00 7.30 13.70 3.91 4.86 8.11 -13.76%
P/EPS 18.54 13.50 21.04 41.16 11.84 17.14 28.66 -25.14%
EY 5.39 7.41 4.75 2.43 8.44 5.83 3.49 33.50%
DY 2.00 0.00 0.00 0.00 2.17 2.29 0.94 65.19%
P/NAPS 6.25 0.00 3.70 3.67 4.23 4.44 5.32 11.30%

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