[JCBNEXT] YoY 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- 9.22%
YoY- 19.55%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 22,892 27,248 20,235 17,424 13,731 13.62%
PBT 8,817 10,806 8,358 5,695 4,489 18.37%
Tax -1,278 -1,229 -862 -423 -407 33.09%
NP 7,539 9,577 7,496 5,272 4,082 16.56%
-
NP to SH 7,294 9,055 7,265 4,880 4,082 15.60%
-
Tax Rate 14.49% 11.37% 10.31% 7.43% 9.07% -
Total Cost 15,353 17,671 12,739 12,152 9,649 12.30%
-
Net Worth 118,449 101,984 75,295 50,622 30,162 40.73%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 3,016 -
Div Payout % - - - - 73.89% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 118,449 101,984 75,295 50,622 30,162 40.73%
NOSH 311,709 309,044 203,501 202,489 201,083 11.57%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 32.93% 35.15% 37.04% 30.26% 29.73% -
ROE 6.16% 8.88% 9.65% 9.64% 13.53% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.34 8.82 9.94 8.60 6.83 1.81%
EPS 2.34 2.93 3.57 2.41 2.03 3.61%
DPS 0.00 0.00 0.00 0.00 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 17.39 20.70 15.37 13.24 10.43 13.62%
EPS 5.54 6.88 5.52 3.71 3.10 15.60%
DPS 0.00 0.00 0.00 0.00 2.29 -
NAPS 0.90 0.7749 0.5721 0.3846 0.2292 40.73%
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 15.52 20.08 14.78 14.41 10.98 9.03%
P/EPS 48.72 60.41 41.18 51.45 36.95 7.15%
EY 2.05 1.66 2.43 1.94 2.71 -6.73%
DY 0.00 0.00 0.00 0.00 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 17.02 19.85 13.78 15.46 12.30 8.45%
P/EPS 53.42 59.73 38.38 55.19 41.38 6.58%
EY 1.87 1.67 2.61 1.81 2.42 -6.23%
DY 0.00 0.00 0.00 0.00 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