[JCBNEXT] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -25.24%
YoY- -11.41%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 29,355 23,158 22,234 22,509 15,639 14,338 9,543 20.58%
PBT 11,949 10,612 3,595 7,602 7,967 3,371 2,569 29.18%
Tax -16 -2,850 -1,440 -641 -350 1,109 -112 -27.68%
NP 11,933 7,762 2,155 6,961 7,617 4,480 2,457 30.11%
-
NP to SH 11,508 7,177 1,687 6,693 7,555 4,434 2,457 29.33%
-
Tax Rate 0.13% 26.86% 40.06% 8.43% 4.39% -32.90% 4.36% -
Total Cost 17,422 15,396 20,079 15,548 8,022 9,858 7,086 16.16%
-
Net Worth 164,399 124,178 108,372 85,965 60,850 42,133 24,569 37.25%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,903 4,656 4,644 10,745 3,042 - - -
Div Payout % 68.68% 64.88% 275.31% 160.55% 40.27% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 164,399 124,178 108,372 85,965 60,850 42,133 24,569 37.25%
NOSH 316,153 310,445 309,636 307,018 202,834 200,633 189,000 8.94%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 40.65% 33.52% 9.69% 30.93% 48.71% 31.25% 25.75% -
ROE 7.00% 5.78% 1.56% 7.79% 12.42% 10.52% 10.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.29 7.46 7.18 7.33 7.71 7.15 5.05 10.68%
EPS 3.64 2.31 0.54 2.18 2.48 2.21 1.30 18.71%
DPS 2.50 1.50 1.50 3.50 1.50 0.00 0.00 -
NAPS 0.52 0.40 0.35 0.28 0.30 0.21 0.13 25.97%
Adjusted Per Share Value based on latest NOSH - 307,018
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 20.97 16.54 15.88 16.08 11.17 10.24 6.82 20.57%
EPS 8.22 5.13 1.21 4.78 5.40 3.17 1.76 29.27%
DPS 5.65 3.33 3.32 7.68 2.17 0.00 0.00 -
NAPS 1.1743 0.887 0.7741 0.614 0.4346 0.301 0.1755 37.25%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.98 1.41 1.28 1.73 1.18 0.93 0.82 -
P/RPS 32.09 18.90 17.83 23.60 15.30 13.01 16.24 12.01%
P/EPS 81.87 60.99 234.93 79.36 31.68 42.08 63.08 4.43%
EY 1.22 1.64 0.43 1.26 3.16 2.38 1.59 -4.31%
DY 0.84 1.06 1.17 2.02 1.27 0.00 0.00 -
P/NAPS 5.73 3.52 3.66 6.18 3.93 4.43 6.31 -1.59%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 22/02/10 20/02/09 25/02/08 27/02/07 21/02/06 28/02/05 -
Price 2.85 1.52 1.27 1.75 1.27 0.99 0.98 -
P/RPS 30.69 20.38 17.69 23.87 16.47 13.85 19.41 7.93%
P/EPS 78.30 65.75 233.10 80.28 34.10 44.80 75.38 0.63%
EY 1.28 1.52 0.43 1.25 2.93 2.23 1.33 -0.63%
DY 0.88 0.99 1.18 2.00 1.18 0.00 0.00 -
P/NAPS 5.48 3.80 3.63 6.25 4.23 4.71 7.54 -5.17%

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