[JCBNEXT] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -72.44%
YoY- 29.88%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 565 43,176 37,864 33,626 27,627 21,752 25,259 -46.90%
PBT 1,283 21,664 15,151 16,133 12,656 6,745 12,305 -31.38%
Tax 17,292 -4,905 -3,835 -3,980 -3,335 -727 -1,125 -
NP 18,575 16,759 11,316 12,153 9,321 6,018 11,180 8.82%
-
NP to SH 16,617 15,351 10,364 11,289 8,692 5,595 10,454 8.02%
-
Tax Rate -1,347.78% 22.64% 25.31% 24.67% 26.35% 10.78% 9.14% -
Total Cost -18,010 26,417 26,548 21,473 18,306 15,734 14,079 -
-
Net Worth 0 226,955 211,118 177,129 175,722 115,008 95,315 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 11,141 11,032 4,798 4,744 3,922 - - -
Div Payout % 67.05% 71.87% 46.30% 42.03% 45.13% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 0 226,955 211,118 177,129 175,722 115,008 95,315 -
NOSH 636,666 315,215 319,876 316,302 313,790 310,833 307,470 12.89%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3,287.61% 38.82% 29.89% 36.14% 33.74% 27.67% 44.26% -
ROE 0.00% 6.76% 4.91% 6.37% 4.95% 4.86% 10.97% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.09 13.70 11.84 10.63 8.80 7.00 8.22 -52.86%
EPS 0.20 4.87 3.24 3.57 2.77 1.80 3.40 -37.62%
DPS 1.75 3.50 1.50 1.50 1.25 0.00 0.00 -
NAPS 0.00 0.72 0.66 0.56 0.56 0.37 0.31 -
Adjusted Per Share Value based on latest NOSH - 316,302
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.40 30.84 27.05 24.02 19.73 15.54 18.04 -46.98%
EPS 11.87 10.97 7.40 8.06 6.21 4.00 7.47 8.02%
DPS 7.96 7.88 3.43 3.39 2.80 0.00 0.00 -
NAPS 0.00 1.6211 1.508 1.2652 1.2552 0.8215 0.6808 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.44 2.81 2.18 2.68 2.00 0.98 1.58 -
P/RPS 2,749.50 20.52 18.42 25.21 22.72 14.00 19.23 128.58%
P/EPS 93.49 57.70 67.28 75.09 72.20 54.44 46.47 12.35%
EY 1.07 1.73 1.49 1.33 1.39 1.84 2.15 -10.97%
DY 0.72 1.25 0.69 0.56 0.63 0.00 0.00 -
P/NAPS 0.00 3.90 3.30 4.79 3.57 2.65 5.10 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 23/05/13 17/05/12 18/05/11 18/05/10 14/05/09 20/05/08 -
Price 2.42 3.65 2.40 2.80 2.03 1.13 1.72 -
P/RPS 2,726.96 26.65 20.28 26.34 23.06 16.15 20.94 125.05%
P/EPS 92.72 74.95 74.07 78.45 73.29 62.78 50.59 10.61%
EY 1.08 1.33 1.35 1.27 1.36 1.59 1.98 -9.60%
DY 0.72 0.96 0.62 0.54 0.62 0.00 0.00 -
P/NAPS 0.00 5.07 3.64 5.00 3.63 3.05 5.55 -

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