[JCBNEXT] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 56.19%
YoY- 75.4%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 22,234 27,590 27,248 25,259 22,509 21,766 20,235 6.45%
PBT 3,595 13,212 10,806 12,305 7,602 10,555 8,358 -42.87%
Tax -1,440 -1,149 -1,229 -1,125 -641 -1,119 -862 40.57%
NP 2,155 12,063 9,577 11,180 6,961 9,436 7,496 -56.27%
-
NP to SH 1,687 11,613 9,055 10,454 6,693 8,953 7,265 -62.05%
-
Tax Rate 40.06% 8.70% 11.37% 9.14% 8.43% 10.60% 10.31% -
Total Cost 20,079 15,527 17,671 14,079 15,548 12,330 12,739 35.25%
-
Net Worth 108,372 111,782 101,984 95,315 85,965 0 75,295 27.33%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,644 6,210 - - 10,745 - - -
Div Payout % 275.31% 53.48% - - 160.55% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 108,372 111,782 101,984 95,315 85,965 0 75,295 27.33%
NOSH 309,636 310,508 309,044 307,470 307,018 204,406 203,501 32.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.69% 43.72% 35.15% 44.26% 30.93% 43.35% 37.04% -
ROE 1.56% 10.39% 8.88% 10.97% 7.79% 0.00% 9.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.18 8.89 8.82 8.22 7.33 10.65 9.94 -19.41%
EPS 0.54 3.74 2.93 3.40 2.18 2.92 3.57 -71.44%
DPS 1.50 2.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.35 0.36 0.33 0.31 0.28 0.00 0.37 -3.62%
Adjusted Per Share Value based on latest NOSH - 307,470
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.88 19.71 19.46 18.04 16.08 15.55 14.45 6.46%
EPS 1.21 8.30 6.47 7.47 4.78 6.40 5.19 -61.95%
DPS 3.32 4.44 0.00 0.00 7.68 0.00 0.00 -
NAPS 0.7741 0.7984 0.7285 0.6808 0.614 0.00 0.5378 27.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.28 1.69 1.77 1.58 1.73 1.39 1.47 -
P/RPS 17.83 19.02 20.08 19.23 23.60 13.05 14.78 13.25%
P/EPS 234.93 45.19 60.41 46.47 79.36 31.74 41.18 217.59%
EY 0.43 2.21 1.66 2.15 1.26 3.15 2.43 -68.31%
DY 1.17 1.18 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 3.66 4.69 5.36 5.10 6.18 0.00 3.97 -5.25%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 21/11/08 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 -
Price 1.27 1.34 1.75 1.72 1.75 1.47 1.37 -
P/RPS 17.69 15.08 19.85 20.94 23.87 13.80 13.78 18.02%
P/EPS 233.10 35.83 59.73 50.59 80.28 33.56 38.38 231.06%
EY 0.43 2.79 1.67 1.98 1.25 2.98 2.61 -69.78%
DY 1.18 1.49 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 3.63 3.72 5.30 5.55 6.25 0.00 3.70 -1.25%

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