[JCBNEXT] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.55%
YoY- 33.39%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 27,627 21,752 25,259 17,908 15,631 11,821 18.49%
PBT 12,656 6,745 12,305 7,145 5,490 3,920 26.39%
Tax -3,335 -727 -1,125 -783 -706 -387 53.80%
NP 9,321 6,018 11,180 6,362 4,784 3,533 21.39%
-
NP to SH 8,692 5,595 10,454 5,960 4,468 3,533 19.71%
-
Tax Rate 26.35% 10.78% 9.14% 10.96% 12.86% 9.87% -
Total Cost 18,306 15,734 14,079 11,546 10,847 8,288 17.16%
-
Net Worth 175,722 115,008 95,315 66,897 48,302 28,103 44.25%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 3,922 - - - - - -
Div Payout % 45.13% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 175,722 115,008 95,315 66,897 48,302 28,103 44.25%
NOSH 313,790 310,833 307,470 202,721 201,261 200,738 9.34%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 33.74% 27.67% 44.26% 35.53% 30.61% 29.89% -
ROE 4.95% 4.86% 10.97% 8.91% 9.25% 12.57% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 8.80 7.00 8.22 8.83 7.77 5.89 8.35%
EPS 2.77 1.80 3.40 2.94 2.22 1.76 9.48%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.37 0.31 0.33 0.24 0.14 31.93%
Adjusted Per Share Value based on latest NOSH - 202,721
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 19.73 15.54 18.04 12.79 11.17 8.44 18.49%
EPS 6.21 4.00 7.47 4.26 3.19 2.52 19.75%
DPS 2.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2552 0.8215 0.6808 0.4778 0.345 0.2007 44.25%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.00 0.98 1.58 1.22 1.09 0.78 -
P/RPS 22.72 14.00 19.23 13.81 14.03 13.25 11.38%
P/EPS 72.20 54.44 46.47 41.50 49.10 44.32 10.24%
EY 1.39 1.84 2.15 2.41 2.04 2.26 -9.25%
DY 0.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.65 5.10 3.70 4.54 5.57 -8.50%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/05/10 14/05/09 20/05/08 15/05/07 18/05/06 17/05/05 -
Price 2.03 1.13 1.72 1.21 1.37 0.77 -
P/RPS 23.06 16.15 20.94 13.70 17.64 13.08 12.00%
P/EPS 73.29 62.78 50.59 41.16 61.71 43.75 10.86%
EY 1.36 1.59 1.98 2.43 1.62 2.29 -9.89%
DY 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.05 5.55 3.67 5.71 5.50 -7.97%

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