[JCBNEXT] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 28.25%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 22,892 21,752 22,234 27,590 27,248 25,259 22,509 1.13%
PBT 8,817 6,745 3,595 13,212 10,806 12,305 7,602 10.39%
Tax -1,278 -727 -1,440 -1,149 -1,229 -1,125 -641 58.47%
NP 7,539 6,018 2,155 12,063 9,577 11,180 6,961 5.46%
-
NP to SH 7,294 5,595 1,687 11,613 9,055 10,454 6,693 5.90%
-
Tax Rate 14.49% 10.78% 40.06% 8.70% 11.37% 9.14% 8.43% -
Total Cost 15,353 15,734 20,079 15,527 17,671 14,079 15,548 -0.83%
-
Net Worth 118,449 115,008 108,372 111,782 101,984 95,315 85,965 23.84%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 4,644 6,210 - - 10,745 -
Div Payout % - - 275.31% 53.48% - - 160.55% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 118,449 115,008 108,372 111,782 101,984 95,315 85,965 23.84%
NOSH 311,709 310,833 309,636 310,508 309,044 307,470 307,018 1.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 32.93% 27.67% 9.69% 43.72% 35.15% 44.26% 30.93% -
ROE 6.16% 4.86% 1.56% 10.39% 8.88% 10.97% 7.79% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.34 7.00 7.18 8.89 8.82 8.22 7.33 0.09%
EPS 2.34 1.80 0.54 3.74 2.93 3.40 2.18 4.83%
DPS 0.00 0.00 1.50 2.00 0.00 0.00 3.50 -
NAPS 0.38 0.37 0.35 0.36 0.33 0.31 0.28 22.60%
Adjusted Per Share Value based on latest NOSH - 310,508
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.35 15.54 15.88 19.71 19.46 18.04 16.08 1.11%
EPS 5.21 4.00 1.21 8.30 6.47 7.47 4.78 5.91%
DPS 0.00 0.00 3.32 4.44 0.00 0.00 7.68 -
NAPS 0.8461 0.8215 0.7741 0.7984 0.7285 0.6808 0.614 23.85%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.14 0.98 1.28 1.69 1.77 1.58 1.73 -
P/RPS 15.52 14.00 17.83 19.02 20.08 19.23 23.60 -24.39%
P/EPS 48.72 54.44 234.93 45.19 60.41 46.47 79.36 -27.78%
EY 2.05 1.84 0.43 2.21 1.66 2.15 1.26 38.37%
DY 0.00 0.00 1.17 1.18 0.00 0.00 2.02 -
P/NAPS 3.00 2.65 3.66 4.69 5.36 5.10 6.18 -38.26%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 14/05/09 20/02/09 21/11/08 04/09/08 20/05/08 25/02/08 -
Price 1.25 1.13 1.27 1.34 1.75 1.72 1.75 -
P/RPS 17.02 16.15 17.69 15.08 19.85 20.94 23.87 -20.20%
P/EPS 53.42 62.78 233.10 35.83 59.73 50.59 80.28 -23.79%
EY 1.87 1.59 0.43 2.79 1.67 1.98 1.25 30.83%
DY 0.00 0.00 1.18 1.49 0.00 0.00 2.00 -
P/NAPS 3.29 3.05 3.63 3.72 5.30 5.55 6.25 -34.83%

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