[JCBNEXT] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Cumulative Result
Revenue	21,752	25,259	17,908	15,631	11,821	16.45%
YoY %	-13.88%	41.05%	14.57%	32.23%	-	-
Horiz. %	184.01%	213.68%	151.49%	132.23%	100.00%	-
PBT	6,745	12,305	7,145	5,490	3,920	14.52%
YoY %	-45.18%	72.22%	30.15%	40.05%	-	-
Horiz. %	172.07%	313.90%	182.27%	140.05%	100.00%	-
Tax	-727	-1,125	-783	-706	-387	17.06%
YoY %	35.38%	-43.68%	-10.91%	-82.43%	-	-
Horiz. %	187.86%	290.70%	202.33%	182.43%	100.00%	-
NP	6,018	11,180	6,362	4,784	3,533	14.23%
YoY %	-46.17%	75.73%	32.98%	35.41%	-	-
Horiz. %	170.34%	316.44%	180.07%	135.41%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	5,595	10,454	5,960	4,468	3,533	12.17%
YoY %	-46.48%	75.40%	33.39%	26.46%	-	-
Horiz. %	158.36%	295.90%	168.70%	126.46%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	10.78%	9.14%	10.96%	12.86%	9.87%	-
YoY %	17.94%	-16.61%	-14.77%	30.29%	-	-
Horiz. %	109.22%	92.60%	111.04%	130.29%	100.00%	-
Total Cost	15,734	14,079	11,546	10,847	8,288	17.36%
YoY %	11.76%	21.94%	6.44%	30.88%	-	-
Horiz. %	189.84%	169.87%	139.31%	130.88%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	115,008	95,315	66,897	48,302	28,103	42.19%
YoY %	20.66%	42.48%	38.50%	71.87%	-	-
Horiz. %	409.24%	339.16%	238.04%	171.87%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	115,008	95,315	66,897	48,302	28,103	42.19%
YoY %	20.66%	42.48%	38.50%	71.87%	-	-
Horiz. %	409.24%	339.16%	238.04%	171.87%	100.00%	-
NOSH	310,833	307,470	202,721	201,261	200,738	11.54%
YoY %	1.09%	51.67%	0.73%	0.26%	-	-
Horiz. %	154.85%	153.17%	100.99%	100.26%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	27.67%	44.26%	35.53%	30.61%	29.89%	-
YoY %	-37.48%	24.57%	16.07%	2.41%	-	-
Horiz. %	92.57%	148.08%	118.87%	102.41%	100.00%	-
ROE	4.86%	10.97%	8.91%	9.25%	12.57%	-
YoY %	-55.70%	23.12%	-3.68%	-26.41%	-	-
Horiz. %	38.66%	87.27%	70.88%	73.59%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	7.00	8.22	8.83	7.77	5.89	4.40%
YoY %	-14.84%	-6.91%	13.64%	31.92%	-	-
Horiz. %	118.85%	139.56%	149.92%	131.92%	100.00%	-
EPS	1.80	3.40	2.94	2.22	1.76	0.56%
YoY %	-47.06%	15.65%	32.43%	26.14%	-	-
Horiz. %	102.27%	193.18%	167.05%	126.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.37	0.31	0.33	0.24	0.14	27.48%
YoY %	19.35%	-6.06%	37.50%	71.43%	-	-
Horiz. %	264.29%	221.43%	235.71%	171.43%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 201,261
RPS	15.54	18.04	12.79	11.17	8.44	16.47%
YoY %	-13.86%	41.05%	14.50%	32.35%	-	-
Horiz. %	184.12%	213.74%	151.54%	132.35%	100.00%	-
EPS	4.00	7.47	4.26	3.19	2.52	12.23%
YoY %	-46.45%	75.35%	33.54%	26.59%	-	-
Horiz. %	158.73%	296.43%	169.05%	126.59%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.8215	0.6808	0.4778	0.345	0.2007	42.20%
YoY %	20.67%	42.49%	38.49%	71.90%	-	-
Horiz. %	409.32%	339.21%	238.07%	171.90%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.98	1.58	1.22	1.09	0.78	-
P/RPS	14.00	19.23	13.81	14.03	13.25	1.38%
YoY %	-27.20%	39.25%	-1.57%	5.89%	-	-
Horiz. %	105.66%	145.13%	104.23%	105.89%	100.00%	-
P/EPS	54.44	46.47	41.50	49.10	44.32	5.27%
YoY %	17.15%	11.98%	-15.48%	10.79%	-	-
Horiz. %	122.83%	104.85%	93.64%	110.79%	100.00%	-
EY	1.84	2.15	2.41	2.04	2.26	-5.00%
YoY %	-14.42%	-10.79%	18.14%	-9.73%	-	-
Horiz. %	81.42%	95.13%	106.64%	90.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	2.65	5.10	3.70	4.54	5.57	-16.93%
YoY %	-48.04%	37.84%	-18.50%	-18.49%	-	-
Horiz. %	47.58%	91.56%	66.43%	81.51%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	14/05/09	20/05/08	15/05/07	18/05/06	17/05/05	-
Price	1.13	1.72	1.21	1.37	0.77	-
P/RPS	16.15	20.94	13.70	17.64	13.08	5.40%
YoY %	-22.87%	52.85%	-22.34%	34.86%	-	-
Horiz. %	123.47%	160.09%	104.74%	134.86%	100.00%	-
P/EPS	62.78	50.59	41.16	61.71	43.75	9.44%
YoY %	24.10%	22.91%	-33.30%	41.05%	-	-
Horiz. %	143.50%	115.63%	94.08%	141.05%	100.00%	-
EY	1.59	1.98	2.43	1.62	2.29	-8.71%
YoY %	-19.70%	-18.52%	50.00%	-29.26%	-	-
Horiz. %	69.43%	86.46%	106.11%	70.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	3.05	5.55	3.67	5.71	5.50	-13.69%
YoY %	-45.05%	51.23%	-35.73%	3.82%	-	-
Horiz. %	55.45%	100.91%	66.73%	103.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos