[JCBNEXT] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 121.88%
YoY- 41.45%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 57,368 44,644 52,507 38,143 33,056 25,552 17.54%
PBT 28,392 15,562 23,111 15,502 11,185 8,408 27.53%
Tax -7,421 -2,005 -2,354 -1,645 -1,129 -793 56.36%
NP 20,971 13,557 20,757 13,857 10,056 7,615 22.44%
-
NP to SH 19,807 12,889 19,509 13,224 9,349 7,615 21.05%
-
Tax Rate 26.14% 12.88% 10.19% 10.61% 10.09% 9.43% -
Total Cost 36,397 31,087 31,750 24,286 23,000 17,937 15.19%
-
Net Worth 144,622 118,304 101,705 75,159 50,371 30,138 36.81%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 7,859 - - - 2,518 3,013 21.12%
Div Payout % 39.68% - - - 26.94% 39.58% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 144,622 118,304 101,705 75,159 50,371 30,138 36.81%
NOSH 314,396 311,328 308,199 203,133 201,487 200,923 9.36%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 36.56% 30.37% 39.53% 36.33% 30.42% 29.80% -
ROE 13.70% 10.89% 19.18% 17.59% 18.56% 25.27% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 18.25 14.34 17.04 18.78 16.41 12.72 7.48%
EPS 6.30 4.14 6.33 6.51 4.64 3.79 10.69%
DPS 2.50 0.00 0.00 0.00 1.25 1.50 10.75%
NAPS 0.46 0.38 0.33 0.37 0.25 0.15 25.10%
Adjusted Per Share Value based on latest NOSH - 203,501
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 40.98 31.89 37.51 27.25 23.61 18.25 17.55%
EPS 14.15 9.21 13.93 9.45 6.68 5.44 21.05%
DPS 5.61 0.00 0.00 0.00 1.80 2.15 21.13%
NAPS 1.033 0.845 0.7265 0.5369 0.3598 0.2153 36.81%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.07 1.14 1.77 1.47 1.24 0.75 -
P/RPS 11.34 7.95 10.39 7.83 7.56 5.90 13.95%
P/EPS 32.86 27.54 27.96 22.58 26.72 19.79 10.66%
EY 3.04 3.63 3.58 4.43 3.74 5.05 -9.64%
DY 1.21 0.00 0.00 0.00 1.01 2.00 -9.55%
P/NAPS 4.50 3.00 5.36 3.97 4.96 5.00 -2.08%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 17/08/10 18/08/09 04/09/08 24/08/07 24/08/06 09/08/05 -
Price 2.07 1.25 1.75 1.37 1.33 0.84 -
P/RPS 11.34 8.72 10.27 7.30 8.11 6.61 11.39%
P/EPS 32.86 30.19 27.65 21.04 28.66 22.16 8.19%
EY 3.04 3.31 3.62 4.75 3.49 4.51 -7.58%
DY 1.21 0.00 0.00 0.00 0.94 1.79 -7.52%
P/NAPS 4.50 3.29 5.30 3.70 5.32 5.60 -4.27%

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