[JCBNEXT] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 82,404 65,744 54,996 34,931 33.12%
PBT 33,658 24,896 16,594 10,092 49.40%
Tax -3,405 -2,268 377 -7,679 -23.74%
NP 30,253 22,628 16,971 2,413 132.31%
-
NP to SH 28,870 21,709 16,371 9,283 45.96%
-
Tax Rate 10.12% 9.11% -2.27% 76.09% -
Total Cost 52,151 43,116 38,025 32,518 17.05%
-
Net Worth 85,631 60,726 44,245 26,406 48.01%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,703 5,566 3,016 - -
Div Payout % 37.08% 25.64% 18.43% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 85,631 60,726 44,245 26,406 48.01%
NOSH 305,826 202,420 201,117 203,129 14.61%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 36.71% 34.42% 30.86% 6.91% -
ROE 33.71% 35.75% 37.00% 35.15% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 26.94 32.48 27.35 17.20 16.13%
EPS 9.44 7.15 8.14 4.57 27.35%
DPS 3.50 2.75 1.50 0.00 -
NAPS 0.28 0.30 0.22 0.13 29.14%
Adjusted Per Share Value based on latest NOSH - 189,000
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 62.61 49.95 41.79 26.54 33.12%
EPS 21.94 16.49 12.44 7.05 45.99%
DPS 8.13 4.23 2.29 0.00 -
NAPS 0.6506 0.4614 0.3362 0.2006 48.02%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.73 1.18 0.93 0.82 -
P/RPS 6.42 3.63 3.40 4.77 10.40%
P/EPS 18.33 11.00 11.43 17.94 0.71%
EY 5.46 9.09 8.75 5.57 -0.66%
DY 2.02 2.33 1.61 0.00 -
P/NAPS 6.18 3.93 4.23 6.31 -0.69%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/08 27/02/07 21/02/06 28/02/05 -
Price 1.75 1.27 0.99 0.98 -
P/RPS 6.49 3.91 3.62 5.70 4.42%
P/EPS 18.54 11.84 12.16 21.44 -4.72%
EY 5.39 8.44 8.22 4.66 4.97%
DY 2.00 2.17 1.52 0.00 -
P/NAPS 6.25 4.23 4.50 7.54 -6.06%

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