[JCBNEXT] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 0.77%
YoY- 26.46%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 15,639 16,819 17,424 15,631 14,338 15,105 13,731 9.03%
PBT 7,967 5,743 5,695 5,490 3,371 4,833 4,489 46.43%
Tax -350 -789 -423 -706 1,109 -511 -407 -9.54%
NP 7,617 4,954 5,272 4,784 4,480 4,322 4,082 51.39%
-
NP to SH 7,555 4,805 4,880 4,468 4,434 4,322 4,082 50.57%
-
Tax Rate 4.39% 13.74% 7.43% 12.86% -32.90% 10.57% 9.07% -
Total Cost 8,022 11,865 12,152 10,847 9,858 10,783 9,649 -11.55%
-
Net Worth 60,850 54,740 50,622 48,302 42,133 34,173 30,162 59.45%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,042 3,041 - - - - 3,016 0.57%
Div Payout % 40.27% 63.29% - - - - 73.89% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 60,850 54,740 50,622 48,302 42,133 34,173 30,162 59.45%
NOSH 202,834 202,742 202,489 201,261 200,633 201,023 201,083 0.57%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 48.71% 29.45% 30.26% 30.61% 31.25% 28.61% 29.73% -
ROE 12.42% 8.78% 9.64% 9.25% 10.52% 12.65% 13.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.71 8.30 8.60 7.77 7.15 7.51 6.83 8.39%
EPS 2.48 2.37 2.41 2.22 2.21 2.15 2.03 14.23%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 1.50 0.00%
NAPS 0.30 0.27 0.25 0.24 0.21 0.17 0.15 58.53%
Adjusted Per Share Value based on latest NOSH - 201,261
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.17 12.01 12.45 11.17 10.24 10.79 9.81 9.01%
EPS 5.40 3.43 3.49 3.19 3.17 3.09 2.92 50.49%
DPS 2.17 2.17 0.00 0.00 0.00 0.00 2.15 0.61%
NAPS 0.4346 0.391 0.3616 0.345 0.301 0.2441 0.2154 59.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.18 1.31 1.24 1.09 0.93 0.83 0.75 -
P/RPS 15.30 15.79 14.41 14.03 13.01 11.05 10.98 24.68%
P/EPS 31.68 55.27 51.45 49.10 42.08 38.60 36.95 -9.72%
EY 3.16 1.81 1.94 2.04 2.38 2.59 2.71 10.75%
DY 1.27 1.15 0.00 0.00 0.00 0.00 2.00 -26.06%
P/NAPS 3.93 4.85 4.96 4.54 4.43 4.88 5.00 -14.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 24/08/06 18/05/06 21/02/06 22/11/05 09/08/05 -
Price 1.27 1.20 1.33 1.37 0.99 0.91 0.84 -
P/RPS 16.47 14.47 15.46 17.64 13.85 12.11 12.30 21.42%
P/EPS 34.10 50.63 55.19 61.71 44.80 42.33 41.38 -12.07%
EY 2.93 1.97 1.81 1.62 2.23 2.36 2.42 13.55%
DY 1.18 1.25 0.00 0.00 0.00 0.00 1.79 -24.19%
P/NAPS 4.23 4.44 5.32 5.71 4.71 5.35 5.60 -17.01%

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