[JCBNEXT] QoQ Annualized 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- 4.62%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 71,632 65,744 66,500 66,112 62,524 54,996 54,209 20.43%
PBT 28,580 24,896 22,572 22,370 21,960 16,594 17,656 37.90%
Tax -3,132 -2,268 -2,557 -2,258 -2,824 377 -1,740 48.02%
NP 25,448 22,628 20,014 20,112 19,136 16,971 15,916 36.77%
-
NP to SH 23,840 21,709 18,872 18,698 17,872 16,371 15,916 30.94%
-
Tax Rate 10.96% 9.11% 11.33% 10.09% 12.86% -2.27% 9.86% -
Total Cost 46,184 43,116 46,485 46,000 43,388 38,025 38,293 13.31%
-
Net Worth 66,897 60,726 54,594 50,371 48,302 44,245 34,163 56.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 5,566 7,414 5,037 - 3,016 4,019 -
Div Payout % - 25.64% 39.29% 26.94% - 18.43% 25.25% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 66,897 60,726 54,594 50,371 48,302 44,245 34,163 56.58%
NOSH 202,721 202,420 202,200 201,487 201,261 201,117 200,959 0.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 35.53% 34.42% 30.10% 30.42% 30.61% 30.86% 29.36% -
ROE 35.64% 35.75% 34.57% 37.12% 37.00% 37.00% 46.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.34 32.48 32.89 32.81 31.07 27.35 26.98 19.73%
EPS 11.76 7.15 9.33 9.28 8.88 8.14 7.92 30.18%
DPS 0.00 2.75 3.67 2.50 0.00 1.50 2.00 -
NAPS 0.33 0.30 0.27 0.25 0.24 0.22 0.17 55.67%
Adjusted Per Share Value based on latest NOSH - 202,489
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.17 46.96 47.50 47.22 44.66 39.28 38.72 20.44%
EPS 17.03 15.51 13.48 13.36 12.77 11.69 11.37 30.94%
DPS 0.00 3.98 5.30 3.60 0.00 2.15 2.87 -
NAPS 0.4778 0.4338 0.39 0.3598 0.345 0.316 0.244 56.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.22 1.18 1.31 1.24 1.09 0.93 0.83 -
P/RPS 3.45 3.63 3.98 3.78 3.51 3.40 3.08 7.86%
P/EPS 10.37 11.00 14.04 13.36 12.27 11.43 10.48 -0.70%
EY 9.64 9.09 7.12 7.48 8.15 8.75 9.54 0.69%
DY 0.00 2.33 2.80 2.02 0.00 1.61 2.41 -
P/NAPS 3.70 3.93 4.85 4.96 4.54 4.23 4.88 -16.86%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 15/05/07 27/02/07 16/11/06 24/08/06 18/05/06 21/02/06 22/11/05 -
Price 1.21 1.27 1.20 1.33 1.37 0.99 0.91 -
P/RPS 3.42 3.91 3.65 4.05 4.41 3.62 3.37 0.98%
P/EPS 10.29 11.84 12.86 14.33 15.43 12.16 11.49 -7.09%
EY 9.72 8.44 7.78 6.98 6.48 8.22 8.70 7.67%
DY 0.00 2.17 3.06 1.88 0.00 1.52 2.20 -
P/NAPS 3.67 4.23 4.44 5.32 5.71 4.50 5.35 -22.23%

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