[JCBNEXT] QoQ 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- 2.59%
YoY- 80.46%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 16,819 17,424 15,631 14,338 15,105 13,731 11,821 26.47%
PBT 5,743 5,695 5,490 3,371 4,833 4,489 3,920 28.96%
Tax -789 -423 -706 1,109 -511 -407 -387 60.71%
NP 4,954 5,272 4,784 4,480 4,322 4,082 3,533 25.25%
-
NP to SH 4,805 4,880 4,468 4,434 4,322 4,082 3,533 22.73%
-
Tax Rate 13.74% 7.43% 12.86% -32.90% 10.57% 9.07% 9.87% -
Total Cost 11,865 12,152 10,847 9,858 10,783 9,649 8,288 26.99%
-
Net Worth 54,740 50,622 48,302 42,133 34,173 30,162 28,103 55.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,041 - - - - 3,016 - -
Div Payout % 63.29% - - - - 73.89% - -
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 54,740 50,622 48,302 42,133 34,173 30,162 28,103 55.90%
NOSH 202,742 202,489 201,261 200,633 201,023 201,083 200,738 0.66%
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 29.45% 30.26% 30.61% 31.25% 28.61% 29.73% 29.89% -
ROE 8.78% 9.64% 9.25% 10.52% 12.65% 13.53% 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 8.30 8.60 7.77 7.15 7.51 6.83 5.89 25.66%
EPS 2.37 2.41 2.22 2.21 2.15 2.03 1.76 21.92%
DPS 1.50 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.27 0.25 0.24 0.21 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 12.01 12.45 11.17 10.24 10.79 9.81 8.44 26.48%
EPS 3.43 3.49 3.19 3.17 3.09 2.92 2.52 22.79%
DPS 2.17 0.00 0.00 0.00 0.00 2.15 0.00 -
NAPS 0.391 0.3616 0.345 0.301 0.2441 0.2154 0.2007 55.92%
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 15.79 14.41 14.03 13.01 11.05 10.98 13.25 12.39%
P/EPS 55.27 51.45 49.10 42.08 38.60 36.95 44.32 15.84%
EY 1.81 1.94 2.04 2.38 2.59 2.71 2.26 -13.74%
DY 1.15 0.00 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 4.85 4.96 4.54 4.43 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 14.47 15.46 17.64 13.85 12.11 12.30 13.08 6.95%
P/EPS 50.63 55.19 61.71 44.80 42.33 41.38 43.75 10.21%
EY 1.97 1.81 1.62 2.23 2.36 2.42 2.29 -9.53%
DY 1.25 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 4.44 5.32 5.71 4.71 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