[JCBNEXT] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -85.47%
YoY- -74.79%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 24,539 22,892 21,752 22,234 27,590 27,248 25,259 -1.90%
PBT 10,451 8,817 6,745 3,595 13,212 10,806 12,305 -10.30%
Tax -2,524 -1,278 -727 -1,440 -1,149 -1,229 -1,125 71.29%
NP 7,927 7,539 6,018 2,155 12,063 9,577 11,180 -20.46%
-
NP to SH 7,621 7,294 5,595 1,687 11,613 9,055 10,454 -18.98%
-
Tax Rate 24.15% 14.49% 10.78% 40.06% 8.70% 11.37% 9.14% -
Total Cost 16,612 15,353 15,734 20,079 15,527 17,671 14,079 11.64%
-
Net Worth 124,424 118,449 115,008 108,372 111,782 101,984 95,315 19.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,665 - - 4,644 6,210 - - -
Div Payout % 61.22% - - 275.31% 53.48% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 124,424 118,449 115,008 108,372 111,782 101,984 95,315 19.42%
NOSH 311,061 311,709 310,833 309,636 310,508 309,044 307,470 0.77%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 32.30% 32.93% 27.67% 9.69% 43.72% 35.15% 44.26% -
ROE 6.13% 6.16% 4.86% 1.56% 10.39% 8.88% 10.97% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.89 7.34 7.00 7.18 8.89 8.82 8.22 -2.69%
EPS 2.45 2.34 1.80 0.54 3.74 2.93 3.40 -19.60%
DPS 1.50 0.00 0.00 1.50 2.00 0.00 0.00 -
NAPS 0.40 0.38 0.37 0.35 0.36 0.33 0.31 18.50%
Adjusted Per Share Value based on latest NOSH - 309,636
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.64 17.39 16.53 16.89 20.96 20.70 19.19 -1.91%
EPS 5.79 5.54 4.25 1.28 8.82 6.88 7.94 -18.96%
DPS 3.55 0.00 0.00 3.53 4.72 0.00 0.00 -
NAPS 0.9454 0.90 0.8738 0.8234 0.8493 0.7749 0.7242 19.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.30 1.14 0.98 1.28 1.69 1.77 1.58 -
P/RPS 16.48 15.52 14.00 17.83 19.02 20.08 19.23 -9.76%
P/EPS 53.06 48.72 54.44 234.93 45.19 60.41 46.47 9.23%
EY 1.88 2.05 1.84 0.43 2.21 1.66 2.15 -8.55%
DY 1.15 0.00 0.00 1.17 1.18 0.00 0.00 -
P/NAPS 3.25 3.00 2.65 3.66 4.69 5.36 5.10 -25.92%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 18/08/09 14/05/09 20/02/09 21/11/08 04/09/08 20/05/08 -
Price 1.40 1.25 1.13 1.27 1.34 1.75 1.72 -
P/RPS 17.75 17.02 16.15 17.69 15.08 19.85 20.94 -10.42%
P/EPS 57.14 53.42 62.78 233.10 35.83 59.73 50.59 8.44%
EY 1.75 1.87 1.59 0.43 2.79 1.67 1.98 -7.89%
DY 1.07 0.00 0.00 1.18 1.49 0.00 0.00 -
P/NAPS 3.50 3.29 3.05 3.63 3.72 5.30 5.55 -26.44%

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