[JCBNEXT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 59.52%
YoY- 40.33%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 44,644 21,752 102,331 80,096 52,507 25,259 82,404 -33.56%
PBT 15,562 6,745 39,918 36,322 23,111 12,305 33,658 -40.23%
Tax -2,005 -727 -4,943 -3,503 -2,354 -1,125 -3,405 -29.76%
NP 13,557 6,018 34,975 32,819 20,757 11,180 30,253 -41.46%
-
NP to SH 12,889 5,595 32,809 31,121 19,509 10,454 28,870 -41.61%
-
Tax Rate 12.88% 10.78% 12.38% 9.64% 10.19% 9.14% 10.12% -
Total Cost 31,087 15,734 67,356 47,277 31,750 14,079 52,151 -29.19%
-
Net Worth 118,304 115,008 108,381 111,256 101,705 95,315 85,631 24.06%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 10,838 6,180 - - 10,703 -
Div Payout % - - 33.03% 19.86% - - 37.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 118,304 115,008 108,381 111,256 101,705 95,315 85,631 24.06%
NOSH 311,328 310,833 309,660 309,046 308,199 307,470 305,826 1.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 30.37% 27.67% 34.18% 40.97% 39.53% 44.26% 36.71% -
ROE 10.89% 4.86% 30.27% 27.97% 19.18% 10.97% 33.71% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.34 7.00 33.05 25.92 17.04 8.22 26.94 -34.34%
EPS 4.14 1.80 10.60 10.07 6.33 3.40 9.44 -42.30%
DPS 0.00 0.00 3.50 2.00 0.00 0.00 3.50 -
NAPS 0.38 0.37 0.35 0.36 0.33 0.31 0.28 22.60%
Adjusted Per Share Value based on latest NOSH - 310,508
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.89 15.54 73.09 57.21 37.51 18.04 58.86 -33.56%
EPS 9.21 4.00 23.44 22.23 13.93 7.47 20.62 -41.59%
DPS 0.00 0.00 7.74 4.41 0.00 0.00 7.65 -
NAPS 0.845 0.8215 0.7742 0.7947 0.7265 0.6808 0.6117 24.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.14 0.98 1.28 1.69 1.77 1.58 1.73 -
P/RPS 7.95 14.00 3.87 6.52 10.39 19.23 6.42 15.33%
P/EPS 27.54 54.44 12.08 16.78 27.96 46.47 18.33 31.21%
EY 3.63 1.84 8.28 5.96 3.58 2.15 5.46 -23.84%
DY 0.00 0.00 2.73 1.18 0.00 0.00 2.02 -
P/NAPS 3.00 2.65 3.66 4.69 5.36 5.10 6.18 -38.26%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 14/05/09 20/02/09 21/11/08 04/09/08 20/05/08 25/02/08 -
Price 1.25 1.13 1.27 1.34 1.75 1.72 1.75 -
P/RPS 8.72 16.15 3.84 5.17 10.27 20.94 6.49 21.78%
P/EPS 30.19 62.78 11.99 13.31 27.65 50.59 18.54 38.45%
EY 3.31 1.59 8.34 7.51 3.62 1.98 5.39 -27.77%
DY 0.00 0.00 2.76 1.49 0.00 0.00 2.00 -
P/NAPS 3.29 3.05 3.63 3.72 5.30 5.55 6.25 -34.83%

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