[JCBNEXT] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 67.7%
YoY- 56.68%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 87,793 69,183 80,096 59,930 49,875 40,657 25,388 22.96%
PBT 43,259 26,013 36,322 26,056 16,929 13,242 7,425 34.12%
Tax -12,005 -4,529 -3,503 -2,764 -1,918 -1,305 -7,469 8.22%
NP 31,254 21,484 32,819 23,292 15,011 11,937 -44 -
-
NP to SH 29,453 20,510 31,121 22,177 14,154 11,937 6,719 27.91%
-
Tax Rate 27.75% 17.41% 9.64% 10.61% 11.33% 9.86% 100.59% -
Total Cost 56,539 47,699 47,277 36,638 34,864 28,720 25,432 14.23%
-
Net Worth 151,041 124,491 111,256 0 54,594 34,163 943 132.95%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 12,586 4,668 6,180 - 5,560 3,014 - -
Div Payout % 42.74% 22.76% 19.86% - 39.29% 25.25% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 151,041 124,491 111,256 0 54,594 34,163 943 132.95%
NOSH 314,668 311,229 309,046 203,645 202,199 200,959 11,791 72.82%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 35.60% 31.05% 40.97% 38.87% 30.10% 29.36% -0.17% -
ROE 19.50% 16.48% 27.97% 0.00% 25.93% 34.94% 712.25% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 27.90 22.23 25.92 29.43 24.67 20.23 215.30 -28.85%
EPS 9.36 6.59 10.07 7.26 7.00 5.94 -56.98 -
DPS 4.00 1.50 2.00 0.00 2.75 1.50 0.00 -
NAPS 0.48 0.40 0.36 0.00 0.27 0.17 0.08 34.78%
Adjusted Per Share Value based on latest NOSH - 204,406
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 62.71 49.42 57.21 42.81 35.63 29.04 18.13 22.96%
EPS 21.04 14.65 22.23 15.84 10.11 8.53 4.80 27.91%
DPS 8.99 3.33 4.41 0.00 3.97 2.15 0.00 -
NAPS 1.0789 0.8892 0.7947 0.00 0.39 0.244 0.0067 133.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 2.36 1.30 1.69 1.39 1.31 0.83 0.00 -
P/RPS 8.46 5.85 6.52 4.72 5.31 4.10 0.00 -
P/EPS 25.21 19.73 16.78 12.76 18.71 13.97 0.00 -
EY 3.97 5.07 5.96 7.83 5.34 7.16 0.00 -
DY 1.69 1.15 1.18 0.00 2.10 1.81 0.00 -
P/NAPS 4.92 3.25 4.69 0.00 4.85 4.88 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 17/11/09 21/11/08 23/11/07 16/11/06 22/11/05 25/11/04 -
Price 2.90 1.40 1.34 1.47 1.20 0.91 0.00 -
P/RPS 10.39 6.30 5.17 5.00 4.86 4.50 0.00 -
P/EPS 30.98 21.24 13.31 13.50 17.14 15.32 0.00 -
EY 3.23 4.71 7.51 7.41 5.83 6.53 0.00 -
DY 1.38 1.07 1.49 0.00 2.29 1.65 0.00 -
P/NAPS 6.04 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