[JCBNEXT] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 30.37%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 27,627 23,158 24,539 22,892 21,752 22,234 27,590 0.08%
PBT 12,656 10,612 10,451 8,817 6,745 3,595 13,212 -2.82%
Tax -3,335 -2,850 -2,524 -1,278 -727 -1,440 -1,149 103.61%
NP 9,321 7,762 7,927 7,539 6,018 2,155 12,063 -15.80%
-
NP to SH 8,692 7,177 7,621 7,294 5,595 1,687 11,613 -17.57%
-
Tax Rate 26.35% 26.86% 24.15% 14.49% 10.78% 40.06% 8.70% -
Total Cost 18,306 15,396 16,612 15,353 15,734 20,079 15,527 11.61%
-
Net Worth 175,722 124,178 124,424 118,449 115,008 108,372 111,782 35.23%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,922 4,656 4,665 - - 4,644 6,210 -26.40%
Div Payout % 45.13% 64.88% 61.22% - - 275.31% 53.48% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 175,722 124,178 124,424 118,449 115,008 108,372 111,782 35.23%
NOSH 313,790 310,445 311,061 311,709 310,833 309,636 310,508 0.70%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.74% 33.52% 32.30% 32.93% 27.67% 9.69% 43.72% -
ROE 4.95% 5.78% 6.13% 6.16% 4.86% 1.56% 10.39% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.80 7.46 7.89 7.34 7.00 7.18 8.89 -0.67%
EPS 2.77 2.31 2.45 2.34 1.80 0.54 3.74 -18.15%
DPS 1.25 1.50 1.50 0.00 0.00 1.50 2.00 -26.92%
NAPS 0.56 0.40 0.40 0.38 0.37 0.35 0.36 34.28%
Adjusted Per Share Value based on latest NOSH - 311,709
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.99 17.60 18.64 17.39 16.53 16.89 20.96 0.09%
EPS 6.60 5.45 5.79 5.54 4.25 1.28 8.82 -17.59%
DPS 2.98 3.54 3.55 0.00 0.00 3.53 4.72 -26.42%
NAPS 1.3351 0.9435 0.9454 0.90 0.8738 0.8234 0.8493 35.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.00 1.41 1.30 1.14 0.98 1.28 1.69 -
P/RPS 22.72 18.90 16.48 15.52 14.00 17.83 19.02 12.59%
P/EPS 72.20 60.99 53.06 48.72 54.44 234.93 45.19 36.70%
EY 1.39 1.64 1.88 2.05 1.84 0.43 2.21 -26.61%
DY 0.63 1.06 1.15 0.00 0.00 1.17 1.18 -34.21%
P/NAPS 3.57 3.52 3.25 3.00 2.65 3.66 4.69 -16.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 22/02/10 17/11/09 18/08/09 14/05/09 20/02/09 21/11/08 -
Price 2.03 1.52 1.40 1.25 1.13 1.27 1.34 -
P/RPS 23.06 20.38 17.75 17.02 16.15 17.69 15.08 32.76%
P/EPS 73.29 65.75 57.14 53.42 62.78 233.10 35.83 61.20%
EY 1.36 1.52 1.75 1.87 1.59 0.43 2.79 -38.08%
DY 0.62 0.99 1.07 0.00 0.00 1.18 1.49 -44.29%
P/NAPS 3.63 3.80 3.50 3.29 3.05 3.63 3.72 -1.62%

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