[JCBNEXT] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.88%
YoY- 61.27%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 17,424 15,631 14,338 15,105 13,731 11,821 9,543 49.55%
PBT 5,695 5,490 3,371 4,833 4,489 3,920 2,569 70.26%
Tax -423 -706 1,109 -511 -407 -387 -112 143.11%
NP 5,272 4,784 4,480 4,322 4,082 3,533 2,457 66.59%
-
NP to SH 4,880 4,468 4,434 4,322 4,082 3,533 2,457 58.20%
-
Tax Rate 7.43% 12.86% -32.90% 10.57% 9.07% 9.87% 4.36% -
Total Cost 12,152 10,847 9,858 10,783 9,649 8,288 7,086 43.41%
-
Net Worth 50,622 48,302 42,133 34,173 30,162 28,103 24,569 62.13%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 3,016 - - -
Div Payout % - - - - 73.89% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 50,622 48,302 42,133 34,173 30,162 28,103 24,569 62.13%
NOSH 202,489 201,261 200,633 201,023 201,083 200,738 189,000 4.71%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 30.26% 30.61% 31.25% 28.61% 29.73% 29.89% 25.75% -
ROE 9.64% 9.25% 10.52% 12.65% 13.53% 12.57% 10.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.60 7.77 7.15 7.51 6.83 5.89 5.05 42.74%
EPS 2.41 2.22 2.21 2.15 2.03 1.76 1.30 51.07%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.25 0.24 0.21 0.17 0.15 0.14 0.13 54.82%
Adjusted Per Share Value based on latest NOSH - 201,023
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.45 11.17 10.24 10.79 9.81 8.44 6.82 49.53%
EPS 3.49 3.19 3.17 3.09 2.92 2.52 1.76 58.03%
DPS 0.00 0.00 0.00 0.00 2.15 0.00 0.00 -
NAPS 0.3616 0.345 0.301 0.2441 0.2154 0.2007 0.1755 62.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.24 1.09 0.93 0.83 0.75 0.78 0.82 -
P/RPS 14.41 14.03 13.01 11.05 10.98 13.25 16.24 -7.68%
P/EPS 51.45 49.10 42.08 38.60 36.95 44.32 63.08 -12.73%
EY 1.94 2.04 2.38 2.59 2.71 2.26 1.59 14.22%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 4.96 4.54 4.43 4.88 5.00 5.57 6.31 -14.86%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 21/02/06 22/11/05 09/08/05 17/05/05 28/02/05 -
Price 1.33 1.37 0.99 0.91 0.84 0.77 0.98 -
P/RPS 15.46 17.64 13.85 12.11 12.30 13.08 19.41 -14.11%
P/EPS 55.19 61.71 44.80 42.33 41.38 43.75 75.38 -18.81%
EY 1.81 1.62 2.23 2.36 2.42 2.29 1.33 22.87%
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 5.32 5.71 4.71 5.35 5.60 5.50 7.54 -20.79%

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