[JCBNEXT] YoY 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- 21.9%
YoY- 48.87%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 29,741 22,892 27,248 20,235 17,424 13,731 16.70%
PBT 15,736 8,817 10,806 8,358 5,695 4,489 28.49%
Tax -4,086 -1,278 -1,229 -862 -423 -407 58.57%
NP 11,650 7,539 9,577 7,496 5,272 4,082 23.32%
-
NP to SH 11,115 7,294 9,055 7,265 4,880 4,082 22.16%
-
Tax Rate 25.97% 14.49% 11.37% 10.31% 7.43% 9.07% -
Total Cost 18,091 15,353 17,671 12,739 12,152 9,649 13.38%
-
Net Worth 144,841 118,449 101,984 75,295 50,622 30,162 36.83%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,935 - - - - 3,016 5.46%
Div Payout % 35.41% - - - - 73.89% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 144,841 118,449 101,984 75,295 50,622 30,162 36.83%
NOSH 314,872 311,709 309,044 203,501 202,489 201,083 9.37%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 39.17% 32.93% 35.15% 37.04% 30.26% 29.73% -
ROE 7.67% 6.16% 8.88% 9.65% 9.64% 13.53% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.45 7.34 8.82 9.94 8.60 6.83 6.70%
EPS 3.53 2.34 2.93 3.57 2.41 2.03 11.69%
DPS 1.25 0.00 0.00 0.00 0.00 1.50 -3.57%
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 21.24 16.35 19.46 14.45 12.45 9.81 16.69%
EPS 7.94 5.21 6.47 5.19 3.49 2.92 22.13%
DPS 2.81 0.00 0.00 0.00 0.00 2.15 5.49%
NAPS 1.0346 0.8461 0.7285 0.5378 0.3616 0.2154 36.84%
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 21.92 15.52 20.08 14.78 14.41 10.98 14.81%
P/EPS 58.64 48.72 60.41 41.18 51.45 36.95 9.67%
EY 1.71 2.05 1.66 2.43 1.94 2.71 -8.79%
DY 0.60 0.00 0.00 0.00 0.00 2.00 -21.38%
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 21.92 17.02 19.85 13.78 15.46 12.30 12.24%
P/EPS 58.64 53.42 59.73 38.38 55.19 41.38 7.21%
EY 1.71 1.87 1.67 2.61 1.81 2.42 -6.70%
DY 0.60 0.00 0.00 0.00 0.00 1.79 -19.62%
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