[JCBNEXT] QoQ 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- 15.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter 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 14,338 15,105 13,731 11,821 9,543 9,218 42.24%
PBT 5,490 3,371 4,833 4,489 3,920 2,569 2,930 52.04%
Tax -706 1,109 -511 -407 -387 -112 -250 99.91%
NP 4,784 4,480 4,322 4,082 3,533 2,457 2,680 47.20%
-
NP to SH 4,468 4,434 4,322 4,082 3,533 2,457 2,680 40.64%
-
Tax Rate 12.86% -32.90% 10.57% 9.07% 9.87% 4.36% 8.53% -
Total Cost 10,847 9,858 10,783 9,649 8,288 7,086 6,538 40.18%
-
Net Worth 48,302 42,133 34,173 30,162 28,103 24,569 0 -
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 - - - -
Div Payout % - - - 73.89% - - - -
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 42,133 34,173 30,162 28,103 24,569 0 -
NOSH 201,261 200,633 201,023 201,083 200,738 189,000 0 -
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% 31.25% 28.61% 29.73% 29.89% 25.75% 29.07% -
ROE 9.25% 10.52% 12.65% 13.53% 12.57% 10.00% 0.00% -
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 7.15 7.51 6.83 5.89 5.05 0.00 -
EPS 2.22 2.21 2.15 2.03 1.76 1.30 0.00 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.24 0.21 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 10.24 10.79 9.81 8.44 6.82 6.58 42.35%
EPS 3.19 3.17 3.09 2.92 2.52 1.76 1.91 40.81%
DPS 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
NAPS 0.345 0.301 0.2441 0.2154 0.2007 0.1755 0.08 165.17%
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 13.01 11.05 10.98 13.25 16.24 0.00 -
P/EPS 49.10 42.08 38.60 36.95 44.32 63.08 0.00 -
EY 2.04 2.38 2.59 2.71 2.26 1.59 0.00 -
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 4.54 4.43 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 13.85 12.11 12.30 13.08 19.41 0.00 -
P/EPS 61.71 44.80 42.33 41.38 43.75 75.38 0.00 -
EY 1.62 2.23 2.36 2.42 2.29 1.33 0.00 -
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 5.71 4.71 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