[JCBNEXT] QoQ Cumulative 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- 86.62%
YoY- 47.53%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 21,752 102,331 80,096 52,507 25,259 82,404 59,930 -49.08%
PBT 6,745 39,918 36,322 23,111 12,305 33,658 26,056 -59.34%
Tax -727 -4,943 -3,503 -2,354 -1,125 -3,405 -2,764 -58.91%
NP 6,018 34,975 32,819 20,757 11,180 30,253 23,292 -59.40%
-
NP to SH 5,595 32,809 31,121 19,509 10,454 28,870 22,177 -60.03%
-
Tax Rate 10.78% 12.38% 9.64% 10.19% 9.14% 10.12% 10.61% -
Total Cost 15,734 67,356 47,277 31,750 14,079 52,151 36,638 -43.04%
-
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 6,180 - - 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 4.86% 30.27% 27.97% 19.18% 10.97% 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 7.00 33.05 25.92 17.04 8.22 26.94 29.43 -61.57%
EPS 1.80 10.60 10.07 6.33 3.40 9.44 7.26 -60.50%
DPS 0.00 3.50 2.00 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 16.53 77.75 60.86 39.89 19.19 62.61 45.53 -49.07%
EPS 4.25 24.93 23.65 14.82 7.94 21.94 16.85 -60.04%
DPS 0.00 8.23 4.70 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 14.00 3.87 6.52 10.39 19.23 6.42 4.72 106.30%
P/EPS 54.44 12.08 16.78 27.96 46.47 18.33 12.76 162.82%
EY 1.84 8.28 5.96 3.58 2.15 5.46 7.83 -61.88%
DY 0.00 2.73 1.18 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 16.15 3.84 5.17 10.27 20.94 6.49 5.00 118.35%
P/EPS 62.78 11.99 13.31 27.65 50.59 18.54 13.50 178.34%
EY 1.59 8.34 7.51 3.62 1.98 5.39 7.41 -64.12%
DY 0.00 2.76 1.49 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