[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.15%
YoY- 76.35%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 49,875 33,056 15,631 54,996 40,657 25,552 11,821 160.87%
PBT 16,929 11,185 5,490 16,594 13,242 8,408 3,920 164.95%
Tax -1,918 -1,129 -706 377 -1,305 -793 -387 190.40%
NP 15,011 10,056 4,784 16,971 11,937 7,615 3,533 162.09%
-
NP to SH 14,154 9,349 4,468 16,371 11,937 7,615 3,533 152.03%
-
Tax Rate 11.33% 10.09% 12.86% -2.27% 9.86% 9.43% 9.87% -
Total Cost 34,864 23,000 10,847 38,025 28,720 17,937 8,288 160.35%
-
Net Worth 54,594 50,371 48,302 44,245 34,163 30,138 28,103 55.62%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,560 2,518 - 3,016 3,014 3,013 - -
Div Payout % 39.29% 26.94% - 18.43% 25.25% 39.58% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 54,594 50,371 48,302 44,245 34,163 30,138 28,103 55.62%
NOSH 202,199 201,487 201,261 201,117 200,959 200,923 200,738 0.48%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 30.10% 30.42% 30.61% 30.86% 29.36% 29.80% 29.89% -
ROE 25.93% 18.56% 9.25% 37.00% 34.94% 25.27% 12.57% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.67 16.41 7.77 27.35 20.23 12.72 5.89 159.61%
EPS 7.00 4.64 2.22 8.14 5.94 3.79 1.76 150.81%
DPS 2.75 1.25 0.00 1.50 1.50 1.50 0.00 -
NAPS 0.27 0.25 0.24 0.22 0.17 0.15 0.14 54.87%
Adjusted Per Share Value based on latest NOSH - 200,633
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 35.63 23.61 11.17 39.28 29.04 18.25 8.44 160.97%
EPS 10.11 6.68 3.19 11.69 8.53 5.44 2.52 152.27%
DPS 3.97 1.80 0.00 2.15 2.15 2.15 0.00 -
NAPS 0.39 0.3598 0.345 0.316 0.244 0.2153 0.2007 55.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.31 1.24 1.09 0.93 0.83 0.75 0.78 -
P/RPS 5.31 7.56 14.03 3.40 4.10 5.90 13.25 -45.61%
P/EPS 18.71 26.72 49.10 11.43 13.97 19.79 44.32 -43.69%
EY 5.34 3.74 2.04 8.75 7.16 5.05 2.26 77.30%
DY 2.10 1.01 0.00 1.61 1.81 2.00 0.00 -
P/NAPS 4.85 4.96 4.54 4.23 4.88 5.00 5.57 -8.80%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 24/08/06 18/05/06 21/02/06 22/11/05 09/08/05 17/05/05 -
Price 1.20 1.33 1.37 0.99 0.91 0.84 0.77 -
P/RPS 4.86 8.11 17.64 3.62 4.50 6.61 13.08 -48.28%
P/EPS 17.14 28.66 61.71 12.16 15.32 22.16 43.75 -46.42%
EY 5.83 3.49 1.62 8.22 6.53 4.51 2.29 86.34%
DY 2.29 0.94 0.00 1.52 1.65 1.79 0.00 -
P/NAPS 4.44 5.32 5.71 4.50 5.35 5.60 5.50 -13.28%

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