[JCBNEXT] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -21.11%
YoY- 33.39%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 22,509 21,766 20,235 17,908 15,639 16,819 17,424 18.55%
PBT 7,602 10,555 8,358 7,145 7,967 5,743 5,695 21.16%
Tax -641 -1,119 -862 -783 -350 -789 -423 31.83%
NP 6,961 9,436 7,496 6,362 7,617 4,954 5,272 20.29%
-
NP to SH 6,693 8,953 7,265 5,960 7,555 4,805 4,880 23.37%
-
Tax Rate 8.43% 10.60% 10.31% 10.96% 4.39% 13.74% 7.43% -
Total Cost 15,548 12,330 12,739 11,546 8,022 11,865 12,152 17.80%
-
Net Worth 85,965 0 75,295 66,897 60,850 54,740 50,622 42.20%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,745 - - - 3,042 3,041 - -
Div Payout % 160.55% - - - 40.27% 63.29% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 85,965 0 75,295 66,897 60,850 54,740 50,622 42.20%
NOSH 307,018 204,406 203,501 202,721 202,834 202,742 202,489 31.88%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 30.93% 43.35% 37.04% 35.53% 48.71% 29.45% 30.26% -
ROE 7.79% 0.00% 9.65% 8.91% 12.42% 8.78% 9.64% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.33 10.65 9.94 8.83 7.71 8.30 8.60 -10.07%
EPS 2.18 2.92 3.57 2.94 2.48 2.37 2.41 -6.45%
DPS 3.50 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 0.28 0.00 0.37 0.33 0.30 0.27 0.25 7.82%
Adjusted Per Share Value based on latest NOSH - 202,721
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.08 15.55 14.45 12.79 11.17 12.01 12.45 18.54%
EPS 4.78 6.40 5.19 4.26 5.40 3.43 3.49 23.25%
DPS 7.68 0.00 0.00 0.00 2.17 2.17 0.00 -
NAPS 0.614 0.00 0.5378 0.4778 0.4346 0.391 0.3616 42.19%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.73 1.39 1.47 1.22 1.18 1.31 1.24 -
P/RPS 23.60 13.05 14.78 13.81 15.30 15.79 14.41 38.81%
P/EPS 79.36 31.74 41.18 41.50 31.68 55.27 51.45 33.39%
EY 1.26 3.15 2.43 2.41 3.16 1.81 1.94 -24.94%
DY 2.02 0.00 0.00 0.00 1.27 1.15 0.00 -
P/NAPS 6.18 0.00 3.97 3.70 3.93 4.85 4.96 15.74%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 15/05/07 27/02/07 16/11/06 24/08/06 -
Price 1.75 1.47 1.37 1.21 1.27 1.20 1.33 -
P/RPS 23.87 13.80 13.78 13.70 16.47 14.47 15.46 33.48%
P/EPS 80.28 33.56 38.38 41.16 34.10 50.63 55.19 28.29%
EY 1.25 2.98 2.61 2.43 2.93 1.97 1.81 -21.81%
DY 2.00 0.00 0.00 0.00 1.18 1.25 0.00 -
P/NAPS 6.25 0.00 3.70 3.67 4.23 4.44 5.32 11.30%

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