[JCBNEXT] YoY TTM 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- 10.24%
YoY- 41.27%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 105,065 94,468 97,422 70,601 62,498 44,313 18.83%
PBT 49,455 32,369 41,273 29,213 19,389 13,908 28.86%
Tax -12,795 -4,594 -4,089 -2,784 -312 -994 66.65%
NP 36,660 27,775 37,184 26,429 19,077 12,914 23.19%
-
NP to SH 34,605 26,189 35,171 25,576 18,104 12,752 22.08%
-
Tax Rate 25.87% 14.19% 9.91% 9.53% 1.61% 7.15% -
Total Cost 68,405 66,693 60,238 44,172 43,421 31,399 16.84%
-
Net Worth 144,841 118,449 101,984 0 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 17,180 10,854 10,745 6,083 - - -
Div Payout % 49.65% 41.45% 30.55% 23.79% - - -
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 0 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 34.89% 29.40% 38.17% 37.43% 30.52% 29.14% -
ROE 23.89% 22.11% 34.49% 0.00% 35.76% 42.28% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 33.37 30.31 31.52 34.69 30.86 22.04 8.64%
EPS 10.99 8.40 11.38 12.57 8.94 6.34 11.62%
DPS 5.50 3.50 3.48 3.00 0.00 0.00 -
NAPS 0.46 0.38 0.33 0.00 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 79.83 71.78 74.02 53.64 47.49 33.67 18.83%
EPS 26.29 19.90 26.72 19.43 13.76 9.69 22.08%
DPS 13.05 8.25 8.16 4.62 0.00 0.00 -
NAPS 1.1005 0.90 0.7749 0.00 0.3846 0.2292 36.83%
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 6.20 3.76 5.61 4.24 4.02 3.40 12.75%
P/EPS 18.84 13.57 15.55 11.70 13.87 11.83 9.74%
EY 5.31 7.37 6.43 8.55 7.21 8.46 -8.88%
DY 2.66 3.07 1.96 2.04 0.00 0.00 -
P/NAPS 4.50 3.00 5.36 0.00 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 6.20 4.12 5.55 3.95 4.31 3.81 10.22%
P/EPS 18.84 14.88 15.38 10.90 14.88 13.25 7.28%
EY 5.31 6.72 6.50 9.17 6.72 7.55 -6.79%
DY 2.66 2.80 1.99 2.19 0.00 0.00 -
P/NAPS 4.50 3.29 5.30 0.00 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