[JCBNEXT] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -85.47%
YoY- -74.79%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 33,975 29,355 23,158 22,234 22,509 15,639 14,338 15.45%
PBT 10,125 11,949 10,612 3,595 7,602 7,967 3,371 20.10%
Tax -2,983 -16 -2,850 -1,440 -641 -350 1,109 -
NP 7,142 11,933 7,762 2,155 6,961 7,617 4,480 8.07%
-
NP to SH 7,148 11,508 7,177 1,687 6,693 7,555 4,434 8.28%
-
Tax Rate 29.46% 0.13% 26.86% 40.06% 8.43% 4.39% -32.90% -
Total Cost 26,833 17,422 15,396 20,079 15,548 8,022 9,858 18.15%
-
Net Worth 188,976 164,399 124,178 108,372 85,965 60,850 42,133 28.40%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 7,206 7,903 4,656 4,644 10,745 3,042 - -
Div Payout % 100.82% 68.68% 64.88% 275.31% 160.55% 40.27% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 188,976 164,399 124,178 108,372 85,965 60,850 42,133 28.40%
NOSH 320,299 316,153 310,445 309,636 307,018 202,834 200,633 8.10%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.02% 40.65% 33.52% 9.69% 30.93% 48.71% 31.25% -
ROE 3.78% 7.00% 5.78% 1.56% 7.79% 12.42% 10.52% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.61 9.29 7.46 7.18 7.33 7.71 7.15 6.79%
EPS 2.23 3.64 2.31 0.54 2.18 2.48 2.21 0.15%
DPS 2.25 2.50 1.50 1.50 3.50 1.50 0.00 -
NAPS 0.59 0.52 0.40 0.35 0.28 0.30 0.21 18.77%
Adjusted Per Share Value based on latest NOSH - 309,636
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 24.27 20.97 16.54 15.88 16.08 11.17 10.24 15.46%
EPS 5.11 8.22 5.13 1.21 4.78 5.40 3.17 8.27%
DPS 5.15 5.65 3.33 3.32 7.68 2.17 0.00 -
NAPS 1.3498 1.1743 0.887 0.7741 0.614 0.4346 0.301 28.40%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.23 2.98 1.41 1.28 1.73 1.18 0.93 -
P/RPS 21.02 32.09 18.90 17.83 23.60 15.30 13.01 8.32%
P/EPS 99.93 81.87 60.99 234.93 79.36 31.68 42.08 15.49%
EY 1.00 1.22 1.64 0.43 1.26 3.16 2.38 -13.45%
DY 1.01 0.84 1.06 1.17 2.02 1.27 0.00 -
P/NAPS 3.78 5.73 3.52 3.66 6.18 3.93 4.43 -2.60%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 24/02/11 22/02/10 20/02/09 25/02/08 27/02/07 21/02/06 -
Price 2.20 2.85 1.52 1.27 1.75 1.27 0.99 -
P/RPS 20.74 30.69 20.38 17.69 23.87 16.47 13.85 6.95%
P/EPS 98.58 78.30 65.75 233.10 80.28 34.10 44.80 14.04%
EY 1.01 1.28 1.52 0.43 1.25 2.93 2.23 -12.36%
DY 1.02 0.88 0.99 1.18 2.00 1.18 0.00 -
P/NAPS 3.73 5.48 3.80 3.63 6.25 4.23 4.71 -3.81%

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