[JCBNEXT] YoY Annualized Quarter 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- 7.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 105,014 76,286 66,112 51,104 27.10%
PBT 46,222 31,004 22,370 16,816 40.03%
Tax -4,708 -3,290 -2,258 -1,586 43.67%
NP 41,514 27,714 20,112 15,230 39.64%
-
NP to SH 39,018 26,448 18,698 15,230 36.79%
-
Tax Rate 10.19% 10.61% 10.09% 9.43% -
Total Cost 63,500 48,572 46,000 35,874 20.94%
-
Net Worth 101,705 75,159 50,371 30,138 49.93%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 5,037 6,027 -
Div Payout % - - 26.94% 39.58% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 101,705 75,159 50,371 30,138 49.93%
NOSH 308,199 203,133 201,487 200,923 15.31%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 39.53% 36.33% 30.42% 29.80% -
ROE 38.36% 35.19% 37.12% 50.53% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 34.07 37.55 32.81 25.43 10.23%
EPS 12.66 13.02 9.28 7.58 18.62%
DPS 0.00 0.00 2.50 3.00 -
NAPS 0.33 0.37 0.25 0.15 30.02%
Adjusted Per Share Value based on latest NOSH - 201,083
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 79.79 57.96 50.23 38.83 27.10%
EPS 29.65 20.10 14.21 11.57 36.80%
DPS 0.00 0.00 3.83 4.58 -
NAPS 0.7728 0.5711 0.3827 0.229 49.93%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.77 1.47 1.24 0.75 -
P/RPS 5.19 3.91 3.78 2.95 20.69%
P/EPS 13.98 11.29 13.36 9.89 12.21%
EY 7.15 8.86 7.48 10.11 -10.89%
DY 0.00 0.00 2.02 4.00 -
P/NAPS 5.36 3.97 4.96 5.00 2.34%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 04/09/08 24/08/07 24/08/06 09/08/05 -
Price 1.75 1.37 1.33 0.84 -
P/RPS 5.14 3.65 4.05 3.30 15.90%
P/EPS 13.82 10.52 14.33 11.08 7.63%
EY 7.23 9.50 6.98 9.02 -7.10%
DY 0.00 0.00 1.88 3.57 -
P/NAPS 5.30 3.70 5.32 5.60 -1.81%

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