[JCBNEXT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 23.23%
YoY- 86.33%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 27,248 25,259 22,509 21,766 20,235 17,908 15,639 44.84%
PBT 10,806 12,305 7,602 10,555 8,358 7,145 7,967 22.55%
Tax -1,229 -1,125 -641 -1,119 -862 -783 -350 131.20%
NP 9,577 11,180 6,961 9,436 7,496 6,362 7,617 16.50%
-
NP to SH 9,055 10,454 6,693 8,953 7,265 5,960 7,555 12.84%
-
Tax Rate 11.37% 9.14% 8.43% 10.60% 10.31% 10.96% 4.39% -
Total Cost 17,671 14,079 15,548 12,330 12,739 11,546 8,022 69.37%
-
Net Worth 101,984 95,315 85,965 0 75,295 66,897 60,850 41.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 10,745 - - - 3,042 -
Div Payout % - - 160.55% - - - 40.27% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 101,984 95,315 85,965 0 75,295 66,897 60,850 41.14%
NOSH 309,044 307,470 307,018 204,406 203,501 202,721 202,834 32.44%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 35.15% 44.26% 30.93% 43.35% 37.04% 35.53% 48.71% -
ROE 8.88% 10.97% 7.79% 0.00% 9.65% 8.91% 12.42% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.82 8.22 7.33 10.65 9.94 8.83 7.71 9.39%
EPS 2.93 3.40 2.18 2.92 3.57 2.94 2.48 11.76%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 1.50 -
NAPS 0.33 0.31 0.28 0.00 0.37 0.33 0.30 6.56%
Adjusted Per Share Value based on latest NOSH - 204,406
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.46 18.04 16.08 15.55 14.45 12.79 11.17 44.83%
EPS 6.47 7.47 4.78 6.40 5.19 4.26 5.40 12.82%
DPS 0.00 0.00 7.68 0.00 0.00 0.00 2.17 -
NAPS 0.7285 0.6808 0.614 0.00 0.5378 0.4778 0.4346 41.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.77 1.58 1.73 1.39 1.47 1.22 1.18 -
P/RPS 20.08 19.23 23.60 13.05 14.78 13.81 15.30 19.89%
P/EPS 60.41 46.47 79.36 31.74 41.18 41.50 31.68 53.83%
EY 1.66 2.15 1.26 3.15 2.43 2.41 3.16 -34.92%
DY 0.00 0.00 2.02 0.00 0.00 0.00 1.27 -
P/NAPS 5.36 5.10 6.18 0.00 3.97 3.70 3.93 23.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 15/05/07 27/02/07 -
Price 1.75 1.72 1.75 1.47 1.37 1.21 1.27 -
P/RPS 19.85 20.94 23.87 13.80 13.78 13.70 16.47 13.26%
P/EPS 59.73 50.59 80.28 33.56 38.38 41.16 34.10 45.35%
EY 1.67 1.98 1.25 2.98 2.61 2.43 2.93 -31.27%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.18 -
P/NAPS 5.30 5.55 6.25 0.00 3.70 3.67 4.23 16.23%

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