[JCBNEXT] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 68.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 54,995 50,200 44,313 30,582 18,761 9,218 0 -
PBT 16,613 15,811 13,908 9,419 5,499 2,930 0 -
Tax 185 -1,036 -994 -749 -362 -250 0 -
NP 16,798 14,775 12,914 8,670 5,137 2,680 0 -
-
NP to SH 16,371 14,394 12,752 8,670 5,137 2,680 0 -
-
Tax Rate -1.11% 6.55% 7.15% 7.95% 6.58% 8.53% - -
Total Cost 38,197 35,425 31,399 21,912 13,624 6,538 0 -
-
Net Worth 42,133 34,173 30,162 28,103 24,569 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 42,133 34,173 30,162 28,103 24,569 0 0 -
NOSH 200,633 201,023 201,083 200,738 189,000 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 30.54% 29.43% 29.14% 28.35% 27.38% 29.07% 0.00% -
ROE 38.86% 42.12% 42.28% 30.85% 20.91% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.41 24.97 22.04 15.23 9.93 0.00 0.00 -
EPS 8.16 7.16 6.34 4.32 2.72 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.17 0.15 0.14 0.13 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 200,738
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.28 35.86 31.65 21.84 13.40 6.58 0.00 -
EPS 11.69 10.28 9.11 6.19 3.67 1.91 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.2441 0.2154 0.2007 0.1755 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 0.93 0.83 0.75 0.78 0.82 0.00 0.00 -
P/RPS 3.39 3.32 3.40 5.12 8.26 0.00 0.00 -
P/EPS 11.40 11.59 11.83 18.06 30.17 0.00 0.00 -
EY 8.77 8.63 8.46 5.54 3.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 4.88 5.00 5.57 6.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 22/11/05 09/08/05 - - - - -
Price 0.99 0.91 0.84 0.00 0.00 0.00 0.00 -
P/RPS 3.61 3.64 3.81 0.00 0.00 0.00 0.00 -
P/EPS 12.13 12.71 13.25 0.00 0.00 0.00 0.00 -
EY 8.24 7.87 7.55 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 5.35 5.60 0.00 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