[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 38.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 40,657 25,552 11,821 34,931 25,388 0 0 -
PBT 13,242 8,408 3,920 10,092 7,425 0 0 -
Tax -1,305 -793 -387 -7,679 -7,469 0 0 -
NP 11,937 7,615 3,533 2,413 -44 0 0 -
-
NP to SH 11,937 7,615 3,533 9,283 6,719 0 0 -
-
Tax Rate 9.86% 9.43% 9.87% 76.09% 100.59% - - -
Total Cost 28,720 17,937 8,288 32,518 25,432 0 0 -
-
Net Worth 34,163 30,138 28,103 26,406 943 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,014 3,013 - - - - - -
Div Payout % 25.25% 39.58% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 34,163 30,138 28,103 26,406 943 0 0 -
NOSH 200,959 200,923 200,738 203,129 11,791 0 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 29.36% 29.80% 29.89% 6.91% -0.17% 0.00% 0.00% -
ROE 34.94% 25.27% 12.57% 35.15% 712.25% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.23 12.72 5.89 17.20 215.30 0.00 0.00 -
EPS 5.94 3.79 1.76 4.57 -56.98 0.00 0.00 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.14 0.13 0.08 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 189,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.89 19.41 8.98 26.54 19.29 0.00 0.00 -
EPS 9.07 5.79 2.68 7.05 5.11 0.00 0.00 -
DPS 2.29 2.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2596 0.229 0.2135 0.2006 0.0072 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 - - - -
Price 0.83 0.75 0.78 0.82 0.00 0.00 0.00 -
P/RPS 4.10 5.90 13.25 4.77 0.00 0.00 0.00 -
P/EPS 13.97 19.79 44.32 17.94 0.00 0.00 0.00 -
EY 7.16 5.05 2.26 5.57 0.00 0.00 0.00 -
DY 1.81 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 5.00 5.57 6.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 09/08/05 17/05/05 28/02/05 25/11/04 - - -
Price 0.91 0.84 0.77 0.98 0.00 0.00 0.00 -
P/RPS 4.50 6.61 13.08 5.70 0.00 0.00 0.00 -
P/EPS 15.32 22.16 43.75 21.44 0.00 0.00 0.00 -
EY 6.53 4.51 2.29 4.66 0.00 0.00 0.00 -
DY 1.65 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 5.60 5.50 7.54 0.00 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