[JCBNEXT] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 57.23%
YoY- 70.39%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 21,766 20,235 17,908 15,639 16,819 17,424 15,631 24.67%
PBT 10,555 8,358 7,145 7,967 5,743 5,695 5,490 54.55%
Tax -1,119 -862 -783 -350 -789 -423 -706 35.90%
NP 9,436 7,496 6,362 7,617 4,954 5,272 4,784 57.21%
-
NP to SH 8,953 7,265 5,960 7,555 4,805 4,880 4,468 58.87%
-
Tax Rate 10.60% 10.31% 10.96% 4.39% 13.74% 7.43% 12.86% -
Total Cost 12,330 12,739 11,546 8,022 11,865 12,152 10,847 8.91%
-
Net Worth 0 75,295 66,897 60,850 54,740 50,622 48,302 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 3,042 3,041 - - -
Div Payout % - - - 40.27% 63.29% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 75,295 66,897 60,850 54,740 50,622 48,302 -
NOSH 204,406 203,501 202,721 202,834 202,742 202,489 201,261 1.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 43.35% 37.04% 35.53% 48.71% 29.45% 30.26% 30.61% -
ROE 0.00% 9.65% 8.91% 12.42% 8.78% 9.64% 9.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.65 9.94 8.83 7.71 8.30 8.60 7.77 23.36%
EPS 2.92 3.57 2.94 2.48 2.37 2.41 2.22 20.02%
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.00 0.37 0.33 0.30 0.27 0.25 0.24 -
Adjusted Per Share Value based on latest NOSH - 202,834
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.55 14.45 12.79 11.17 12.01 12.45 11.17 24.65%
EPS 6.40 5.19 4.26 5.40 3.43 3.49 3.19 59.00%
DPS 0.00 0.00 0.00 2.17 2.17 0.00 0.00 -
NAPS 0.00 0.5378 0.4778 0.4346 0.391 0.3616 0.345 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.39 1.47 1.22 1.18 1.31 1.24 1.09 -
P/RPS 13.05 14.78 13.81 15.30 15.79 14.41 14.03 -4.70%
P/EPS 31.74 41.18 41.50 31.68 55.27 51.45 49.10 -25.21%
EY 3.15 2.43 2.41 3.16 1.81 1.94 2.04 33.55%
DY 0.00 0.00 0.00 1.27 1.15 0.00 0.00 -
P/NAPS 0.00 3.97 3.70 3.93 4.85 4.96 4.54 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 15/05/07 27/02/07 16/11/06 24/08/06 18/05/06 -
Price 1.47 1.37 1.21 1.27 1.20 1.33 1.37 -
P/RPS 13.80 13.78 13.70 16.47 14.47 15.46 17.64 -15.08%
P/EPS 33.56 38.38 41.16 34.10 50.63 55.19 61.71 -33.34%
EY 2.98 2.61 2.43 2.93 1.97 1.81 1.62 50.07%
DY 0.00 0.00 0.00 1.18 1.25 0.00 0.00 -
P/NAPS 0.00 3.70 3.67 4.23 4.44 5.32 5.71 -

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