[JCBNEXT] QoQ Cumulative 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- 115.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 15,631 54,996 40,657 25,552 11,821 34,931 25,388 -27.64%
PBT 5,490 16,594 13,242 8,408 3,920 10,092 7,425 -18.24%
Tax -706 377 -1,305 -793 -387 -7,679 -7,469 -79.27%
NP 4,784 16,971 11,937 7,615 3,533 2,413 -44 -
-
NP to SH 4,468 16,371 11,937 7,615 3,533 9,283 6,719 -23.83%
-
Tax Rate 12.86% -2.27% 9.86% 9.43% 9.87% 76.09% 100.59% -
Total Cost 10,847 38,025 28,720 17,937 8,288 32,518 25,432 -43.36%
-
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 3,014 3,013 - - - -
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 9.25% 37.00% 34.94% 25.27% 12.57% 35.15% 712.25% -
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 7.77 27.35 20.23 12.72 5.89 17.20 215.30 -89.10%
EPS 2.22 8.14 5.94 3.79 1.76 4.57 -56.98 -
DPS 0.00 1.50 1.50 1.50 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 11.17 39.28 29.04 18.25 8.44 24.95 18.13 -27.61%
EPS 3.19 11.69 8.53 5.44 2.52 6.63 4.80 -23.86%
DPS 0.00 2.15 2.15 2.15 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 14.03 3.40 4.10 5.90 13.25 4.77 0.00 -
P/EPS 49.10 11.43 13.97 19.79 44.32 17.94 0.00 -
EY 2.04 8.75 7.16 5.05 2.26 5.57 0.00 -
DY 0.00 1.61 1.81 2.00 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 17.64 3.62 4.50 6.61 13.08 5.70 0.00 -
P/EPS 61.71 12.16 15.32 22.16 43.75 21.44 0.00 -
EY 1.62 8.22 6.53 4.51 2.29 4.66 0.00 -
DY 0.00 1.52 1.65 1.79 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