[JCBNEXT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -63.79%
YoY- 75.4%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 102,331 80,096 52,507 25,259 82,404 59,930 38,143 92.49%
PBT 39,918 36,322 23,111 12,305 33,658 26,056 15,502 87.33%
Tax -4,943 -3,503 -2,354 -1,125 -3,405 -2,764 -1,645 107.54%
NP 34,975 32,819 20,757 11,180 30,253 23,292 13,857 84.85%
-
NP to SH 32,809 31,121 19,509 10,454 28,870 22,177 13,224 82.76%
-
Tax Rate 12.38% 9.64% 10.19% 9.14% 10.12% 10.61% 10.61% -
Total Cost 67,356 47,277 31,750 14,079 52,151 36,638 24,286 96.79%
-
Net Worth 108,381 111,256 101,705 95,315 85,631 0 75,159 27.49%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,838 6,180 - - 10,703 - - -
Div Payout % 33.03% 19.86% - - 37.08% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 108,381 111,256 101,705 95,315 85,631 0 75,159 27.49%
NOSH 309,660 309,046 308,199 307,470 305,826 203,645 203,133 32.28%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 34.18% 40.97% 39.53% 44.26% 36.71% 38.87% 36.33% -
ROE 30.27% 27.97% 19.18% 10.97% 33.71% 0.00% 17.59% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.05 25.92 17.04 8.22 26.94 29.43 18.78 45.51%
EPS 10.60 10.07 6.33 3.40 9.44 7.26 6.51 38.20%
DPS 3.50 2.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.35 0.36 0.33 0.31 0.28 0.00 0.37 -3.62%
Adjusted Per Share Value based on latest NOSH - 307,470
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 77.75 60.86 39.89 19.19 62.61 45.53 28.98 92.50%
EPS 24.93 23.65 14.82 7.94 21.94 16.85 10.05 82.74%
DPS 8.23 4.70 0.00 0.00 8.13 0.00 0.00 -
NAPS 0.8235 0.8453 0.7728 0.7242 0.6506 0.00 0.5711 27.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.28 1.69 1.77 1.58 1.73 1.39 1.47 -
P/RPS 3.87 6.52 10.39 19.23 6.42 4.72 7.83 -37.35%
P/EPS 12.08 16.78 27.96 46.47 18.33 12.76 22.58 -33.97%
EY 8.28 5.96 3.58 2.15 5.46 7.83 4.43 51.44%
DY 2.73 1.18 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 3.66 4.69 5.36 5.10 6.18 0.00 3.97 -5.25%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 21/11/08 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 -
Price 1.27 1.34 1.75 1.72 1.75 1.47 1.37 -
P/RPS 3.84 5.17 10.27 20.94 6.49 5.00 7.30 -34.70%
P/EPS 11.99 13.31 27.65 50.59 18.54 13.50 21.04 -31.14%
EY 8.34 7.51 3.62 1.98 5.39 7.41 4.75 45.29%
DY 2.76 1.49 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 3.63 3.72 5.30 5.55 6.25 0.00 3.70 -1.25%

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