[JCBNEXT] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.54%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 24,539 27,590 21,766 16,819 15,105 9,218 21.61%
PBT 10,451 13,212 10,555 5,743 4,833 2,930 28.94%
Tax -2,524 -1,149 -1,119 -789 -511 -250 58.75%
NP 7,927 12,063 9,436 4,954 4,322 2,680 24.20%
-
NP to SH 7,621 11,613 8,953 4,805 4,322 2,680 23.23%
-
Tax Rate 24.15% 8.70% 10.60% 13.74% 10.57% 8.53% -
Total Cost 16,612 15,527 12,330 11,865 10,783 6,538 20.49%
-
Net Worth 124,424 111,782 0 54,740 34,173 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,665 6,210 - 3,041 - - -
Div Payout % 61.22% 53.48% - 63.29% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 124,424 111,782 0 54,740 34,173 0 -
NOSH 311,061 310,508 204,406 202,742 201,023 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 32.30% 43.72% 43.35% 29.45% 28.61% 29.07% -
ROE 6.13% 10.39% 0.00% 8.78% 12.65% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.89 8.89 10.65 8.30 7.51 0.00 -
EPS 2.45 3.74 2.92 2.37 2.15 0.00 -
DPS 1.50 2.00 0.00 1.50 0.00 0.00 -
NAPS 0.40 0.36 0.00 0.27 0.17 0.08 37.94%
Adjusted Per Share Value based on latest NOSH - 202,742
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.53 19.71 15.55 12.01 10.79 6.58 21.63%
EPS 5.44 8.30 6.40 3.43 3.09 1.91 23.27%
DPS 3.33 4.44 0.00 2.17 0.00 0.00 -
NAPS 0.8887 0.7984 0.00 0.391 0.2441 0.08 61.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 1.30 1.69 1.39 1.31 0.83 0.00 -
P/RPS 16.48 19.02 13.05 15.79 11.05 0.00 -
P/EPS 53.06 45.19 31.74 55.27 38.60 0.00 -
EY 1.88 2.21 3.15 1.81 2.59 0.00 -
DY 1.15 1.18 0.00 1.15 0.00 0.00 -
P/NAPS 3.25 4.69 0.00 4.85 4.88 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 17/11/09 21/11/08 23/11/07 16/11/06 22/11/05 25/11/04 -
Price 1.40 1.34 1.47 1.20 0.91 0.00 -
P/RPS 17.75 15.08 13.80 14.47 12.11 0.00 -
P/EPS 57.14 35.83 33.56 50.63 42.33 0.00 -
EY 1.75 2.79 2.98 1.97 2.36 0.00 -
DY 1.07 1.49 0.00 1.25 0.00 0.00 -
P/NAPS 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