[JCBNEXT] YoY Annualized 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- 9.82%
YoY- 33.39%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 110,508 87,008 101,036 71,632 62,524 47,284 18.49%
PBT 50,624 26,980 49,220 28,580 21,960 15,680 26.39%
Tax -13,340 -2,908 -4,500 -3,132 -2,824 -1,548 53.80%
NP 37,284 24,072 44,720 25,448 19,136 14,132 21.39%
-
NP to SH 34,768 22,380 41,816 23,840 17,872 14,132 19.71%
-
Tax Rate 26.35% 10.78% 9.14% 10.96% 12.86% 9.87% -
Total Cost 73,224 62,936 56,316 46,184 43,388 33,152 17.16%
-
Net Worth 175,722 115,008 95,315 66,897 48,302 28,103 44.25%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 15,689 - - - - - -
Div Payout % 45.13% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 175,722 115,008 95,315 66,897 48,302 28,103 44.25%
NOSH 313,790 310,833 307,470 202,721 201,261 200,738 9.34%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 33.74% 27.67% 44.26% 35.53% 30.61% 29.89% -
ROE 19.79% 19.46% 43.87% 35.64% 37.00% 50.29% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 35.22 27.99 32.86 35.34 31.07 23.56 8.36%
EPS 11.08 7.20 13.60 11.76 8.88 7.04 9.48%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.37 0.31 0.33 0.24 0.14 31.93%
Adjusted Per Share Value based on latest NOSH - 202,721
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 78.93 62.15 72.17 51.17 44.66 33.77 18.49%
EPS 24.83 15.99 29.87 17.03 12.77 10.09 19.72%
DPS 11.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2552 0.8215 0.6808 0.4778 0.345 0.2007 44.25%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.00 0.98 1.58 1.22 1.09 0.78 -
P/RPS 5.68 3.50 4.81 3.45 3.51 3.31 11.39%
P/EPS 18.05 13.61 11.62 10.37 12.27 11.08 10.24%
EY 5.54 7.35 8.61 9.64 8.15 9.03 -9.30%
DY 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.65 5.10 3.70 4.54 5.57 -8.50%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/05/10 14/05/09 20/05/08 15/05/07 18/05/06 17/05/05 -
Price 2.03 1.13 1.72 1.21 1.37 0.77 -
P/RPS 5.76 4.04 5.23 3.42 4.41 3.27 11.98%
P/EPS 18.32 15.69 12.65 10.29 15.43 10.94 10.85%
EY 5.46 6.37 7.91 9.72 6.48 9.14 -9.78%
DY 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.05 5.55 3.67 5.71 5.50 -7.97%

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