[JCBNEXT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 130.37%
YoY- -33.93%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 27,627 92,341 69,183 44,644 21,752 102,331 80,096 -50.84%
PBT 12,656 36,625 26,013 15,562 6,745 39,918 36,322 -50.51%
Tax -3,335 -7,379 -4,529 -2,005 -727 -4,943 -3,503 -3.22%
NP 9,321 29,246 21,484 13,557 6,018 34,975 32,819 -56.82%
-
NP to SH 8,692 27,687 20,510 12,889 5,595 32,809 31,121 -57.30%
-
Tax Rate 26.35% 20.15% 17.41% 12.88% 10.78% 12.38% 9.64% -
Total Cost 18,306 63,095 47,699 31,087 15,734 67,356 47,277 -46.90%
-
Net Worth 175,722 124,562 124,491 118,304 115,008 108,381 111,256 35.66%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,922 9,342 4,668 - - 10,838 6,180 -26.17%
Div Payout % 45.13% 33.74% 22.76% - - 33.03% 19.86% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 175,722 124,562 124,491 118,304 115,008 108,381 111,256 35.66%
NOSH 313,790 311,406 311,229 311,328 310,833 309,660 309,046 1.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.74% 31.67% 31.05% 30.37% 27.67% 34.18% 40.97% -
ROE 4.95% 22.23% 16.48% 10.89% 4.86% 30.27% 27.97% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.80 29.65 22.23 14.34 7.00 33.05 25.92 -51.36%
EPS 2.77 8.90 6.59 4.14 1.80 10.60 10.07 -57.73%
DPS 1.25 3.00 1.50 0.00 0.00 3.50 2.00 -26.92%
NAPS 0.56 0.40 0.40 0.38 0.37 0.35 0.36 34.28%
Adjusted Per Share Value based on latest NOSH - 311,709
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.99 70.16 52.56 33.92 16.53 77.75 60.86 -50.85%
EPS 6.60 21.04 15.58 9.79 4.25 24.93 23.65 -57.32%
DPS 2.98 7.10 3.55 0.00 0.00 8.23 4.70 -26.21%
NAPS 1.3351 0.9464 0.9459 0.8989 0.8738 0.8235 0.8453 35.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.00 1.41 1.30 1.14 0.98 1.28 1.69 -
P/RPS 22.72 4.76 5.85 7.95 14.00 3.87 6.52 130.02%
P/EPS 72.20 15.86 19.73 27.54 54.44 12.08 16.78 164.77%
EY 1.39 6.31 5.07 3.63 1.84 8.28 5.96 -62.14%
DY 0.63 2.13 1.15 0.00 0.00 2.73 1.18 -34.21%
P/NAPS 3.57 3.52 3.25 3.00 2.65 3.66 4.69 -16.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 22/02/10 17/11/09 18/08/09 14/05/09 20/02/09 21/11/08 -
Price 2.03 1.52 1.40 1.25 1.13 1.27 1.34 -
P/RPS 23.06 5.13 6.30 8.72 16.15 3.84 5.17 171.21%
P/EPS 73.29 17.10 21.24 30.19 62.78 11.99 13.31 212.14%
EY 1.36 5.85 4.71 3.31 1.59 8.34 7.51 -68.02%
DY 0.62 1.97 1.07 0.00 0.00 2.76 1.49 -44.29%
P/NAPS 3.63 3.80 3.50 3.29 3.05 3.63 3.72 -1.62%

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