[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 7.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 62,524 54,996 54,209 51,104 47,284 34,931 33,850 50.59%
PBT 21,960 16,594 17,656 16,816 15,680 10,092 9,900 70.16%
Tax -2,824 377 -1,740 -1,586 -1,548 -7,679 -9,958 -56.86%
NP 19,136 16,971 15,916 15,230 14,132 2,413 -58 -
-
NP to SH 17,872 16,371 15,916 15,230 14,132 9,283 8,958 58.54%
-
Tax Rate 12.86% -2.27% 9.86% 9.43% 9.87% 76.09% 100.59% -
Total Cost 43,388 38,025 38,293 35,874 33,152 32,518 33,909 17.87%
-
Net Worth 48,302 44,245 34,163 30,138 28,103 26,406 943 1282.53%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,016 4,019 6,027 - - - -
Div Payout % - 18.43% 25.25% 39.58% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 48,302 44,245 34,163 30,138 28,103 26,406 943 1282.53%
NOSH 201,261 201,117 200,959 200,923 200,738 203,129 11,791 564.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 30.61% 30.86% 29.36% 29.80% 29.89% 6.91% -0.17% -
ROE 37.00% 37.00% 46.59% 50.53% 50.29% 35.15% 949.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.07 27.35 26.98 25.43 23.56 17.20 287.07 -77.31%
EPS 8.88 8.14 7.92 7.58 7.04 4.57 -75.97 -
DPS 0.00 1.50 2.00 3.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.17 0.15 0.14 0.13 0.08 108.14%
Adjusted Per Share Value based on latest NOSH - 201,083
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.66 39.28 38.72 36.50 33.77 24.95 24.18 50.59%
EPS 12.77 11.69 11.37 10.88 10.09 6.63 6.40 58.55%
DPS 0.00 2.15 2.87 4.31 0.00 0.00 0.00 -
NAPS 0.345 0.316 0.244 0.2153 0.2007 0.1886 0.0067 1287.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 1.09 0.93 0.83 0.75 0.78 0.82 0.00 -
P/RPS 3.51 3.40 3.08 2.95 3.31 4.77 0.00 -
P/EPS 12.27 11.43 10.48 9.89 11.08 17.94 0.00 -
EY 8.15 8.75 9.54 10.11 9.03 5.57 0.00 -
DY 0.00 1.61 2.41 4.00 0.00 0.00 0.00 -
P/NAPS 4.54 4.23 4.88 5.00 5.57 6.31 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 21/02/06 22/11/05 09/08/05 17/05/05 28/02/05 25/11/04 -
Price 1.37 0.99 0.91 0.84 0.77 0.98 0.00 -
P/RPS 4.41 3.62 3.37 3.30 3.27 5.70 0.00 -
P/EPS 15.43 12.16 11.49 11.08 10.94 21.44 0.00 -
EY 6.48 8.22 8.70 9.02 9.14 4.66 0.00 -
DY 0.00 1.52 2.20 3.57 0.00 0.00 0.00 -
P/NAPS 5.71 4.50 5.35 5.60 5.50 7.54 0.00 -

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