[JCBNEXT] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -25.24%
YoY- -11.41%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 27,590 27,248 25,259 22,509 21,766 20,235 17,908 33.28%
PBT 13,212 10,806 12,305 7,602 10,555 8,358 7,145 50.48%
Tax -1,149 -1,229 -1,125 -641 -1,119 -862 -783 29.04%
NP 12,063 9,577 11,180 6,961 9,436 7,496 6,362 53.01%
-
NP to SH 11,613 9,055 10,454 6,693 8,953 7,265 5,960 55.81%
-
Tax Rate 8.70% 11.37% 9.14% 8.43% 10.60% 10.31% 10.96% -
Total Cost 15,527 17,671 14,079 15,548 12,330 12,739 11,546 21.76%
-
Net Worth 111,782 101,984 95,315 85,965 0 75,295 66,897 40.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,210 - - 10,745 - - - -
Div Payout % 53.48% - - 160.55% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 111,782 101,984 95,315 85,965 0 75,295 66,897 40.68%
NOSH 310,508 309,044 307,470 307,018 204,406 203,501 202,721 32.77%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 43.72% 35.15% 44.26% 30.93% 43.35% 37.04% 35.53% -
ROE 10.39% 8.88% 10.97% 7.79% 0.00% 9.65% 8.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.89 8.82 8.22 7.33 10.65 9.94 8.83 0.45%
EPS 3.74 2.93 3.40 2.18 2.92 3.57 2.94 17.35%
DPS 2.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.31 0.28 0.00 0.37 0.33 5.95%
Adjusted Per Share Value based on latest NOSH - 307,018
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.71 19.46 18.04 16.08 15.55 14.45 12.79 33.31%
EPS 8.30 6.47 7.47 4.78 6.40 5.19 4.26 55.80%
DPS 4.44 0.00 0.00 7.68 0.00 0.00 0.00 -
NAPS 0.7984 0.7285 0.6808 0.614 0.00 0.5378 0.4778 40.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.69 1.77 1.58 1.73 1.39 1.47 1.22 -
P/RPS 19.02 20.08 19.23 23.60 13.05 14.78 13.81 23.71%
P/EPS 45.19 60.41 46.47 79.36 31.74 41.18 41.50 5.82%
EY 2.21 1.66 2.15 1.26 3.15 2.43 2.41 -5.59%
DY 1.18 0.00 0.00 2.02 0.00 0.00 0.00 -
P/NAPS 4.69 5.36 5.10 6.18 0.00 3.97 3.70 17.07%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 15/05/07 -
Price 1.34 1.75 1.72 1.75 1.47 1.37 1.21 -
P/RPS 15.08 19.85 20.94 23.87 13.80 13.78 13.70 6.58%
P/EPS 35.83 59.73 50.59 80.28 33.56 38.38 41.16 -8.80%
EY 2.79 1.67 1.98 1.25 2.98 2.61 2.43 9.61%
DY 1.49 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 3.72 5.30 5.55 6.25 0.00 3.70 3.67 0.90%

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