[JCBNEXT] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
04-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -13.38%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 36,226 29,741 22,892 27,248 20,235 17,424 13,731 17.54%
PBT 17,701 15,736 8,817 10,806 8,358 5,695 4,489 25.67%
Tax -3,773 -4,086 -1,278 -1,229 -862 -423 -407 44.91%
NP 13,928 11,650 7,539 9,577 7,496 5,272 4,082 22.68%
-
NP to SH 13,350 11,115 7,294 9,055 7,265 4,880 4,082 21.82%
-
Tax Rate 21.32% 25.97% 14.49% 11.37% 10.31% 7.43% 9.07% -
Total Cost 22,298 18,091 15,353 17,671 12,739 12,152 9,649 14.97%
-
Net Worth 187,591 144,841 118,449 101,984 75,295 50,622 30,162 35.59%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,769 3,935 - - - - 3,016 7.93%
Div Payout % 35.72% 35.41% - - - - 73.89% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 187,591 144,841 118,449 101,984 75,295 50,622 30,162 35.59%
NOSH 317,952 314,872 311,709 309,044 203,501 202,489 201,083 7.93%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 38.45% 39.17% 32.93% 35.15% 37.04% 30.26% 29.73% -
ROE 7.12% 7.67% 6.16% 8.88% 9.65% 9.64% 13.53% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 11.39 9.45 7.34 8.82 9.94 8.60 6.83 8.89%
EPS 4.20 3.53 2.34 2.93 3.57 2.41 2.03 12.87%
DPS 1.50 1.25 0.00 0.00 0.00 0.00 1.50 0.00%
NAPS 0.59 0.46 0.38 0.33 0.37 0.25 0.15 25.62%
Adjusted Per Share Value based on latest NOSH - 309,044
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.88 21.24 16.35 19.46 14.45 12.45 9.81 17.53%
EPS 9.54 7.94 5.21 6.47 5.19 3.49 2.92 21.80%
DPS 3.41 2.81 0.00 0.00 0.00 0.00 2.15 7.98%
NAPS 1.3399 1.0346 0.8461 0.7285 0.5378 0.3616 0.2154 35.59%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.93 2.07 1.14 1.77 1.47 1.24 0.75 -
P/RPS 25.72 21.92 15.52 20.08 14.78 14.41 10.98 15.23%
P/EPS 69.78 58.64 48.72 60.41 41.18 51.45 36.95 11.17%
EY 1.43 1.71 2.05 1.66 2.43 1.94 2.71 -10.10%
DY 0.51 0.60 0.00 0.00 0.00 0.00 2.00 -20.35%
P/NAPS 4.97 4.50 3.00 5.36 3.97 4.96 5.00 -0.10%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 17/08/10 18/08/09 04/09/08 24/08/07 24/08/06 09/08/05 -
Price 2.87 2.07 1.25 1.75 1.37 1.33 0.84 -
P/RPS 25.19 21.92 17.02 19.85 13.78 15.46 12.30 12.68%
P/EPS 68.35 58.64 53.42 59.73 38.38 55.19 41.38 8.71%
EY 1.46 1.71 1.87 1.67 2.61 1.81 2.42 -8.07%
DY 0.52 0.60 0.00 0.00 0.00 0.00 1.79 -18.61%
P/NAPS 4.86 4.50 3.29 5.30 3.70 5.32 5.60 -2.33%

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