[JCBNEXT] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.5%
YoY- 77.66%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 66,112 62,524 54,996 54,209 51,104 47,284 34,931 53.18%
PBT 22,370 21,960 16,594 17,656 16,816 15,680 10,092 70.25%
Tax -2,258 -2,824 377 -1,740 -1,586 -1,548 -7,679 -55.87%
NP 20,112 19,136 16,971 15,916 15,230 14,132 2,413 312.68%
-
NP to SH 18,698 17,872 16,371 15,916 15,230 14,132 9,283 59.69%
-
Tax Rate 10.09% 12.86% -2.27% 9.86% 9.43% 9.87% 76.09% -
Total Cost 46,000 43,388 38,025 38,293 35,874 33,152 32,518 26.09%
-
Net Worth 50,371 48,302 44,245 34,163 30,138 28,103 26,406 53.99%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,037 - 3,016 4,019 6,027 - - -
Div Payout % 26.94% - 18.43% 25.25% 39.58% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 50,371 48,302 44,245 34,163 30,138 28,103 26,406 53.99%
NOSH 201,487 201,261 201,117 200,959 200,923 200,738 203,129 -0.54%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 30.42% 30.61% 30.86% 29.36% 29.80% 29.89% 6.91% -
ROE 37.12% 37.00% 37.00% 46.59% 50.53% 50.29% 35.15% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.81 31.07 27.35 26.98 25.43 23.56 17.20 53.99%
EPS 9.28 8.88 8.14 7.92 7.58 7.04 4.57 60.56%
DPS 2.50 0.00 1.50 2.00 3.00 0.00 0.00 -
NAPS 0.25 0.24 0.22 0.17 0.15 0.14 0.13 54.82%
Adjusted Per Share Value based on latest NOSH - 201,023
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.22 44.66 39.28 38.72 36.50 33.77 24.95 53.18%
EPS 13.36 12.77 11.69 11.37 10.88 10.09 6.63 59.74%
DPS 3.60 0.00 2.15 2.87 4.31 0.00 0.00 -
NAPS 0.3598 0.345 0.316 0.244 0.2153 0.2007 0.1886 54.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.24 1.09 0.93 0.83 0.75 0.78 0.82 -
P/RPS 3.78 3.51 3.40 3.08 2.95 3.31 4.77 -14.40%
P/EPS 13.36 12.27 11.43 10.48 9.89 11.08 17.94 -17.88%
EY 7.48 8.15 8.75 9.54 10.11 9.03 5.57 21.78%
DY 2.02 0.00 1.61 2.41 4.00 0.00 0.00 -
P/NAPS 4.96 4.54 4.23 4.88 5.00 5.57 6.31 -14.86%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 21/02/06 22/11/05 09/08/05 17/05/05 28/02/05 -
Price 1.33 1.37 0.99 0.91 0.84 0.77 0.98 -
P/RPS 4.05 4.41 3.62 3.37 3.30 3.27 5.70 -20.42%
P/EPS 14.33 15.43 12.16 11.49 11.08 10.94 21.44 -23.61%
EY 6.98 6.48 8.22 8.70 9.02 9.14 4.66 31.00%
DY 1.88 0.00 1.52 2.20 3.57 0.00 0.00 -
P/NAPS 5.32 5.71 4.50 5.35 5.60 5.50 7.54 -20.79%

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