[JCBNEXT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.95%
YoY- -46.48%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 92,341 69,183 44,644 21,752 102,331 80,096 52,507 45.54%
PBT 36,625 26,013 15,562 6,745 39,918 36,322 23,111 35.81%
Tax -7,379 -4,529 -2,005 -727 -4,943 -3,503 -2,354 113.74%
NP 29,246 21,484 13,557 6,018 34,975 32,819 20,757 25.60%
-
NP to SH 27,687 20,510 12,889 5,595 32,809 31,121 19,509 26.20%
-
Tax Rate 20.15% 17.41% 12.88% 10.78% 12.38% 9.64% 10.19% -
Total Cost 63,095 47,699 31,087 15,734 67,356 47,277 31,750 57.86%
-
Net Worth 124,562 124,491 118,304 115,008 108,381 111,256 101,705 14.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,342 4,668 - - 10,838 6,180 - -
Div Payout % 33.74% 22.76% - - 33.03% 19.86% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 124,562 124,491 118,304 115,008 108,381 111,256 101,705 14.42%
NOSH 311,406 311,229 311,328 310,833 309,660 309,046 308,199 0.69%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.67% 31.05% 30.37% 27.67% 34.18% 40.97% 39.53% -
ROE 22.23% 16.48% 10.89% 4.86% 30.27% 27.97% 19.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.65 22.23 14.34 7.00 33.05 25.92 17.04 44.52%
EPS 8.90 6.59 4.14 1.80 10.60 10.07 6.33 25.42%
DPS 3.00 1.50 0.00 0.00 3.50 2.00 0.00 -
NAPS 0.40 0.40 0.38 0.37 0.35 0.36 0.33 13.64%
Adjusted Per Share Value based on latest NOSH - 310,833
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 65.96 49.42 31.89 15.54 73.09 57.21 37.51 45.53%
EPS 19.78 14.65 9.21 4.00 23.44 22.23 13.93 26.25%
DPS 6.67 3.33 0.00 0.00 7.74 4.41 0.00 -
NAPS 0.8897 0.8892 0.845 0.8215 0.7742 0.7947 0.7265 14.42%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.41 1.30 1.14 0.98 1.28 1.69 1.77 -
P/RPS 4.76 5.85 7.95 14.00 3.87 6.52 10.39 -40.48%
P/EPS 15.86 19.73 27.54 54.44 12.08 16.78 27.96 -31.40%
EY 6.31 5.07 3.63 1.84 8.28 5.96 3.58 45.76%
DY 2.13 1.15 0.00 0.00 2.73 1.18 0.00 -
P/NAPS 3.52 3.25 3.00 2.65 3.66 4.69 5.36 -24.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 17/11/09 18/08/09 14/05/09 20/02/09 21/11/08 04/09/08 -
Price 1.52 1.40 1.25 1.13 1.27 1.34 1.75 -
P/RPS 5.13 6.30 8.72 16.15 3.84 5.17 10.27 -36.96%
P/EPS 17.10 21.24 30.19 62.78 11.99 13.31 27.65 -27.34%
EY 5.85 4.71 3.31 1.59 8.34 7.51 3.62 37.58%
DY 1.97 1.07 0.00 0.00 2.76 1.49 0.00 -
P/NAPS 3.80 3.50 3.29 3.05 3.63 3.72 5.30 -19.84%

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