[JCBNEXT] YoY Annualized 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- 44.84%
YoY- 75.4%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 134,504 110,508 87,008 101,036 71,632 62,524 47,284 19.02%
PBT 64,532 50,624 26,980 49,220 28,580 21,960 15,680 26.57%
Tax -15,920 -13,340 -2,908 -4,500 -3,132 -2,824 -1,548 47.44%
NP 48,612 37,284 24,072 44,720 25,448 19,136 14,132 22.85%
-
NP to SH 45,156 34,768 22,380 41,816 23,840 17,872 14,132 21.35%
-
Tax Rate 24.67% 26.35% 10.78% 9.14% 10.96% 12.86% 9.87% -
Total Cost 85,892 73,224 62,936 56,316 46,184 43,388 33,152 17.18%
-
Net Worth 177,129 175,722 115,008 95,315 66,897 48,302 28,103 35.89%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 18,978 15,689 - - - - - -
Div Payout % 42.03% 45.13% - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 177,129 175,722 115,008 95,315 66,897 48,302 28,103 35.89%
NOSH 316,302 313,790 310,833 307,470 202,721 201,261 200,738 7.86%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 36.14% 33.74% 27.67% 44.26% 35.53% 30.61% 29.89% -
ROE 25.49% 19.79% 19.46% 43.87% 35.64% 37.00% 50.29% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 42.52 35.22 27.99 32.86 35.34 31.07 23.56 10.33%
EPS 14.28 11.08 7.20 13.60 11.76 8.88 7.04 12.50%
DPS 6.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.37 0.31 0.33 0.24 0.14 25.97%
Adjusted Per Share Value based on latest NOSH - 307,470
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 102.20 83.96 66.11 76.77 54.43 47.51 35.93 19.02%
EPS 34.31 26.42 17.00 31.77 18.11 13.58 10.74 21.34%
DPS 14.42 11.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3458 1.3351 0.8738 0.7242 0.5083 0.367 0.2135 35.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.68 2.00 0.98 1.58 1.22 1.09 0.78 -
P/RPS 6.30 5.68 3.50 4.81 3.45 3.51 3.31 11.31%
P/EPS 18.77 18.05 13.61 11.62 10.37 12.27 11.08 9.17%
EY 5.33 5.54 7.35 8.61 9.64 8.15 9.03 -8.40%
DY 2.24 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.79 3.57 2.65 5.10 3.70 4.54 5.57 -2.48%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/05/11 18/05/10 14/05/09 20/05/08 15/05/07 18/05/06 17/05/05 -
Price 2.80 2.03 1.13 1.72 1.21 1.37 0.77 -
P/RPS 6.58 5.76 4.04 5.23 3.42 4.41 3.27 12.35%
P/EPS 19.61 18.32 15.69 12.65 10.29 15.43 10.94 10.21%
EY 5.10 5.46 6.37 7.91 9.72 6.48 9.14 -9.26%
DY 2.14 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 3.63 3.05 5.55 3.67 5.71 5.50 -1.57%

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