[JCBNEXT] QoQ TTM 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- 47.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 58,805 54,995 50,200 44,313 30,582 18,761 9,218 244.35%
PBT 18,183 16,613 15,811 13,908 9,419 5,499 2,930 238.07%
Tax -134 185 -1,036 -994 -749 -362 -250 -34.04%
NP 18,049 16,798 14,775 12,914 8,670 5,137 2,680 257.04%
-
NP to SH 17,306 16,371 14,394 12,752 8,670 5,137 2,680 247.16%
-
Tax Rate 0.74% -1.11% 6.55% 7.15% 7.95% 6.58% 8.53% -
Total Cost 40,756 38,197 35,425 31,399 21,912 13,624 6,538 239.09%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 30.69% 30.54% 29.43% 29.14% 28.35% 27.38% 29.07% -
ROE 35.83% 38.86% 42.12% 42.28% 30.85% 20.91% 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 29.22 27.41 24.97 22.04 15.23 9.93 0.00 -
EPS 8.60 8.16 7.16 6.34 4.32 2.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.17 0.15 0.14 0.13 0.00 -
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 42.00 39.28 35.86 31.65 21.84 13.40 6.58 244.48%
EPS 12.36 11.69 10.28 9.11 6.19 3.67 1.91 247.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.345 0.301 0.2441 0.2154 0.2007 0.1755 0.00 -
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 3.73 3.39 3.32 3.40 5.12 8.26 0.00 -
P/EPS 12.68 11.40 11.59 11.83 18.06 30.17 0.00 -
EY 7.89 8.77 8.63 8.46 5.54 3.31 0.00 -
DY 0.00 0.00 0.00 0.00 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 - - - -
Price 1.37 0.99 0.91 0.84 0.00 0.00 0.00 -
P/RPS 4.69 3.61 3.64 3.81 0.00 0.00 0.00 -
P/EPS 15.93 12.13 12.71 13.25 0.00 0.00 0.00 -
EY 6.28 8.24 7.87 7.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.71 4.71 5.35 5.60 0.00 0.00 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