[JCBNEXT] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 51.4%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 69,183 80,096 59,930 49,875 40,657 25,388 22.18%
PBT 26,013 36,322 26,056 16,929 13,242 7,425 28.48%
Tax -4,529 -3,503 -2,764 -1,918 -1,305 -7,469 -9.51%
NP 21,484 32,819 23,292 15,011 11,937 -44 -
-
NP to SH 20,510 31,121 22,177 14,154 11,937 6,719 24.99%
-
Tax Rate 17.41% 9.64% 10.61% 11.33% 9.86% 100.59% -
Total Cost 47,699 47,277 36,638 34,864 28,720 25,432 13.39%
-
Net Worth 124,491 111,256 0 54,594 34,163 943 165.39%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,668 6,180 - 5,560 3,014 - -
Div Payout % 22.76% 19.86% - 39.29% 25.25% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 124,491 111,256 0 54,594 34,163 943 165.39%
NOSH 311,229 309,046 203,645 202,199 200,959 11,791 92.37%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 31.05% 40.97% 38.87% 30.10% 29.36% -0.17% -
ROE 16.48% 27.97% 0.00% 25.93% 34.94% 712.25% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 22.23 25.92 29.43 24.67 20.23 215.30 -36.48%
EPS 6.59 10.07 7.26 7.00 5.94 -56.98 -
DPS 1.50 2.00 0.00 2.75 1.50 0.00 -
NAPS 0.40 0.36 0.00 0.27 0.17 0.08 37.94%
Adjusted Per Share Value based on latest NOSH - 202,742
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.42 57.21 42.81 35.63 29.04 18.13 22.19%
EPS 14.65 22.23 15.84 10.11 8.53 4.80 24.98%
DPS 3.33 4.41 0.00 3.97 2.15 0.00 -
NAPS 0.8892 0.7947 0.00 0.39 0.244 0.0067 165.67%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 1.30 1.69 1.39 1.31 0.83 0.00 -
P/RPS 5.85 6.52 4.72 5.31 4.10 0.00 -
P/EPS 19.73 16.78 12.76 18.71 13.97 0.00 -
EY 5.07 5.96 7.83 5.34 7.16 0.00 -
DY 1.15 1.18 0.00 2.10 1.81 0.00 -
P/NAPS 3.25 4.69 0.00 4.85 4.88 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 17/11/09 21/11/08 23/11/07 16/11/06 22/11/05 25/11/04 -
Price 1.40 1.34 1.47 1.20 0.91 0.00 -
P/RPS 6.30 5.17 5.00 4.86 4.50 0.00 -
P/EPS 21.24 13.31 13.50 17.14 15.32 0.00 -
EY 4.71 7.51 7.41 5.83 6.53 0.00 -
DY 1.07 1.49 0.00 2.29 1.65 0.00 -
P/NAPS 3.50 3.72 0.00 4.44 5.35 0.00 -

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