[JCBNEXT] QoQ TTM 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- 13.73%
YoY- 218.69%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 64,212 62,498 58,805 54,995 50,200 44,313 30,582 63.89%
PBT 20,299 19,389 18,183 16,613 15,811 13,908 9,419 66.76%
Tax -809 -312 -134 185 -1,036 -994 -749 5.26%
NP 19,490 19,077 18,049 16,798 14,775 12,914 8,670 71.51%
-
NP to SH 18,587 18,104 17,306 16,371 14,394 12,752 8,670 66.18%
-
Tax Rate 3.99% 1.61% 0.74% -1.11% 6.55% 7.15% 7.95% -
Total Cost 44,722 43,421 40,756 38,197 35,425 31,399 21,912 60.83%
-
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 - - - - - - -
Div Payout % 16.36% - - - - - - -
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 30.35% 30.52% 30.69% 30.54% 29.43% 29.14% 28.35% -
ROE 33.95% 35.76% 35.83% 38.86% 42.12% 42.28% 30.85% -
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 31.67 30.86 29.22 27.41 24.97 22.04 15.23 62.84%
EPS 9.17 8.94 8.60 8.16 7.16 6.34 4.32 65.09%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 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 45.87 44.64 42.00 39.28 35.86 31.65 21.84 63.92%
EPS 13.28 12.93 12.36 11.69 10.28 9.11 6.19 66.26%
DPS 2.17 0.00 0.00 0.00 0.00 0.00 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 4.14 4.02 3.73 3.39 3.32 3.40 5.12 -13.19%
P/EPS 14.29 13.87 12.68 11.40 11.59 11.83 18.06 -14.43%
EY 7.00 7.21 7.89 8.77 8.63 8.46 5.54 16.85%
DY 1.15 0.00 0.00 0.00 0.00 0.00 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 - -
Price 1.20 1.33 1.37 0.99 0.91 0.84 0.00 -
P/RPS 3.79 4.31 4.69 3.61 3.64 3.81 0.00 -
P/EPS 13.09 14.88 15.93 12.13 12.71 13.25 0.00 -
EY 7.64 6.72 6.28 8.24 7.87 7.55 0.00 -
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 5.32 5.71 4.71 5.35 5.60 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