[JCBNEXT] QoQ Annualized 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- -6.69%
YoY- 47.53%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 87,008 102,331 106,794 105,014 101,036 82,404 79,906 5.83%
PBT 26,980 39,918 48,429 46,222 49,220 33,658 34,741 -15.49%
Tax -2,908 -4,943 -4,670 -4,708 -4,500 -3,405 -3,685 -14.59%
NP 24,072 34,975 43,758 41,514 44,720 30,253 31,056 -15.60%
-
NP to SH 22,380 32,809 41,494 39,018 41,816 28,870 29,569 -16.93%
-
Tax Rate 10.78% 12.38% 9.64% 10.19% 9.14% 10.12% 10.61% -
Total Cost 62,936 67,356 63,036 63,500 56,316 52,151 48,850 18.38%
-
Net Worth 115,008 108,381 111,256 101,705 95,315 85,631 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 10,838 8,241 - - 10,703 - -
Div Payout % - 33.03% 19.86% - - 37.08% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 115,008 108,381 111,256 101,705 95,315 85,631 0 -
NOSH 310,833 309,660 309,046 308,199 307,470 305,826 203,645 32.53%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 27.67% 34.18% 40.97% 39.53% 44.26% 36.71% 38.87% -
ROE 19.46% 30.27% 37.30% 38.36% 43.87% 33.71% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 27.99 33.05 34.56 34.07 32.86 26.94 39.24 -20.15%
EPS 7.20 10.60 13.43 12.66 13.60 9.44 9.68 -17.89%
DPS 0.00 3.50 2.67 0.00 0.00 3.50 0.00 -
NAPS 0.37 0.35 0.36 0.33 0.31 0.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 309,044
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 66.11 77.75 81.14 79.79 76.77 62.61 60.71 5.83%
EPS 17.00 24.93 31.53 29.65 31.77 21.94 22.47 -16.95%
DPS 0.00 8.23 6.26 0.00 0.00 8.13 0.00 -
NAPS 0.8738 0.8235 0.8453 0.7728 0.7242 0.6506 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.98 1.28 1.69 1.77 1.58 1.73 1.39 -
P/RPS 3.50 3.87 4.89 5.19 4.81 6.42 3.54 -0.75%
P/EPS 13.61 12.08 12.59 13.98 11.62 18.33 9.57 26.43%
EY 7.35 8.28 7.94 7.15 8.61 5.46 10.45 -20.89%
DY 0.00 2.73 1.58 0.00 0.00 2.02 0.00 -
P/NAPS 2.65 3.66 4.69 5.36 5.10 6.18 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 20/02/09 21/11/08 04/09/08 20/05/08 25/02/08 23/11/07 -
Price 1.13 1.27 1.34 1.75 1.72 1.75 1.47 -
P/RPS 4.04 3.84 3.88 5.14 5.23 6.49 3.75 5.08%
P/EPS 15.69 11.99 9.98 13.82 12.65 18.54 10.12 33.92%
EY 6.37 8.34 10.02 7.23 7.91 5.39 9.88 -25.34%
DY 0.00 2.76 1.99 0.00 0.00 2.00 0.00 -
P/NAPS 3.05 3.63 3.72 5.30 5.55 6.25 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