[JCBNEXT] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 52.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 54,996 54,209 51,104 47,284 34,931 33,850 0 -
PBT 16,594 17,656 16,816 15,680 10,092 9,900 0 -
Tax 377 -1,740 -1,586 -1,548 -7,679 -9,958 0 -
NP 16,971 15,916 15,230 14,132 2,413 -58 0 -
-
NP to SH 16,371 15,916 15,230 14,132 9,283 8,958 0 -
-
Tax Rate -2.27% 9.86% 9.43% 9.87% 76.09% 100.59% - -
Total Cost 38,025 38,293 35,874 33,152 32,518 33,909 0 -
-
Net Worth 44,245 34,163 30,138 28,103 26,406 943 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,016 4,019 6,027 - - - - -
Div Payout % 18.43% 25.25% 39.58% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 44,245 34,163 30,138 28,103 26,406 943 0 -
NOSH 201,117 200,959 200,923 200,738 203,129 11,791 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 30.86% 29.36% 29.80% 29.89% 6.91% -0.17% 0.00% -
ROE 37.00% 46.59% 50.53% 50.29% 35.15% 949.67% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.35 26.98 25.43 23.56 17.20 287.07 0.00 -
EPS 8.14 7.92 7.58 7.04 4.57 -75.97 0.00 -
DPS 1.50 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.17 0.15 0.14 0.13 0.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 200,738
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.28 38.72 36.50 33.77 24.95 24.18 0.00 -
EPS 11.69 11.37 10.88 10.09 6.63 6.40 0.00 -
DPS 2.15 2.87 4.31 0.00 0.00 0.00 0.00 -
NAPS 0.316 0.244 0.2153 0.2007 0.1886 0.0067 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 0.93 0.83 0.75 0.78 0.82 0.00 0.00 -
P/RPS 3.40 3.08 2.95 3.31 4.77 0.00 0.00 -
P/EPS 11.43 10.48 9.89 11.08 17.94 0.00 0.00 -
EY 8.75 9.54 10.11 9.03 5.57 0.00 0.00 -
DY 1.61 2.41 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 4.88 5.00 5.57 6.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 22/11/05 09/08/05 17/05/05 28/02/05 25/11/04 - -
Price 0.99 0.91 0.84 0.77 0.98 0.00 0.00 -
P/RPS 3.62 3.37 3.30 3.27 5.70 0.00 0.00 -
P/EPS 12.16 11.49 11.08 10.94 21.44 0.00 0.00 -
EY 8.22 8.70 9.02 9.14 4.66 0.00 0.00 -
DY 1.52 2.20 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 5.35 5.60 5.50 7.54 0.00 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