[JCBNEXT] YoY Annualized Quarter 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- 2.86%
YoY- 76.35%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 102,331 82,404 65,744 54,996 34,931 30.80%
PBT 39,918 33,658 24,896 16,594 10,092 40.99%
Tax -4,943 -3,405 -2,268 377 -7,679 -10.42%
NP 34,975 30,253 22,628 16,971 2,413 95.02%
-
NP to SH 32,809 28,870 21,709 16,371 9,283 37.08%
-
Tax Rate 12.38% 10.12% 9.11% -2.27% 76.09% -
Total Cost 67,356 52,151 43,116 38,025 32,518 19.95%
-
Net Worth 108,381 85,631 60,726 44,245 26,406 42.30%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,838 10,703 5,566 3,016 - -
Div Payout % 33.03% 37.08% 25.64% 18.43% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 108,381 85,631 60,726 44,245 26,406 42.30%
NOSH 309,660 305,826 202,420 201,117 203,129 11.10%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 34.18% 36.71% 34.42% 30.86% 6.91% -
ROE 30.27% 33.71% 35.75% 37.00% 35.15% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 33.05 26.94 32.48 27.35 17.20 17.72%
EPS 10.60 9.44 7.15 8.14 4.57 23.39%
DPS 3.50 3.50 2.75 1.50 0.00 -
NAPS 0.35 0.28 0.30 0.22 0.13 28.07%
Adjusted Per Share Value based on latest NOSH - 200,633
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 77.75 62.61 49.95 41.79 26.54 30.80%
EPS 24.93 21.94 16.49 12.44 7.05 37.10%
DPS 8.23 8.13 4.23 2.29 0.00 -
NAPS 0.8235 0.6506 0.4614 0.3362 0.2006 42.30%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.28 1.73 1.18 0.93 0.82 -
P/RPS 3.87 6.42 3.63 3.40 4.77 -5.08%
P/EPS 12.08 18.33 11.00 11.43 17.94 -9.40%
EY 8.28 5.46 9.09 8.75 5.57 10.41%
DY 2.73 2.02 2.33 1.61 0.00 -
P/NAPS 3.66 6.18 3.93 4.23 6.31 -12.72%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 20/02/09 25/02/08 27/02/07 21/02/06 28/02/05 -
Price 1.27 1.75 1.27 0.99 0.98 -
P/RPS 3.84 6.49 3.91 3.62 5.70 -9.39%
P/EPS 11.99 18.54 11.84 12.16 21.44 -13.51%
EY 8.34 5.39 8.44 8.22 4.66 15.65%
DY 2.76 2.00 2.17 1.52 0.00 -
P/NAPS 3.63 6.25 4.23 4.50 7.54 -16.69%

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