[JCBNEXT] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 109.24%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 44,644 52,507 38,143 33,056 25,552 14.95%
PBT 15,562 23,111 15,502 11,185 8,408 16.62%
Tax -2,005 -2,354 -1,645 -1,129 -793 26.07%
NP 13,557 20,757 13,857 10,056 7,615 15.49%
-
NP to SH 12,889 19,509 13,224 9,349 7,615 14.05%
-
Tax Rate 12.88% 10.19% 10.61% 10.09% 9.43% -
Total Cost 31,087 31,750 24,286 23,000 17,937 14.72%
-
Net Worth 118,304 101,705 75,159 50,371 30,138 40.72%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 2,518 3,013 -
Div Payout % - - - 26.94% 39.58% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 118,304 101,705 75,159 50,371 30,138 40.72%
NOSH 311,328 308,199 203,133 201,487 200,923 11.56%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 30.37% 39.53% 36.33% 30.42% 29.80% -
ROE 10.89% 19.18% 17.59% 18.56% 25.27% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.34 17.04 18.78 16.41 12.72 3.04%
EPS 4.14 6.33 6.51 4.64 3.79 2.23%
DPS 0.00 0.00 0.00 1.25 1.50 -
NAPS 0.38 0.33 0.37 0.25 0.15 26.14%
Adjusted Per Share Value based on latest NOSH - 202,489
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 31.89 37.51 27.25 23.61 18.25 14.96%
EPS 9.21 13.93 9.45 6.68 5.44 14.05%
DPS 0.00 0.00 0.00 1.80 2.15 -
NAPS 0.845 0.7265 0.5369 0.3598 0.2153 40.71%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.14 1.77 1.47 1.24 0.75 -
P/RPS 7.95 10.39 7.83 7.56 5.90 7.73%
P/EPS 27.54 27.96 22.58 26.72 19.79 8.60%
EY 3.63 3.58 4.43 3.74 5.05 -7.91%
DY 0.00 0.00 0.00 1.01 2.00 -
P/NAPS 3.00 5.36 3.97 4.96 5.00 -11.98%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/09 04/09/08 24/08/07 24/08/06 09/08/05 -
Price 1.25 1.75 1.37 1.33 0.84 -
P/RPS 8.72 10.27 7.30 8.11 6.61 7.16%
P/EPS 30.19 27.65 21.04 28.66 22.16 8.03%
EY 3.31 3.62 4.75 3.49 4.51 -7.43%
DY 0.00 0.00 0.00 0.94 1.79 -
P/NAPS 3.29 5.30 3.70 5.32 5.60 -12.44%

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