[JCBNEXT] YoY Annualized Quarter 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- 52.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 101,036 71,632 62,524 47,284 28.77%
PBT 49,220 28,580 21,960 15,680 46.36%
Tax -4,500 -3,132 -2,824 -1,548 42.67%
NP 44,720 25,448 19,136 14,132 46.76%
-
NP to SH 41,816 23,840 17,872 14,132 43.51%
-
Tax Rate 9.14% 10.96% 12.86% 9.87% -
Total Cost 56,316 46,184 43,388 33,152 19.29%
-
Net Worth 95,315 66,897 48,302 28,103 50.19%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 95,315 66,897 48,302 28,103 50.19%
NOSH 307,470 202,721 201,261 200,738 15.25%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 44.26% 35.53% 30.61% 29.89% -
ROE 43.87% 35.64% 37.00% 50.29% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 32.86 35.34 31.07 23.56 11.71%
EPS 13.60 11.76 8.88 7.04 24.51%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.33 0.24 0.14 30.30%
Adjusted Per Share Value based on latest NOSH - 200,738
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 72.17 51.17 44.66 33.77 28.77%
EPS 29.87 17.03 12.77 10.09 43.53%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.6808 0.4778 0.345 0.2007 50.19%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.58 1.22 1.09 0.78 -
P/RPS 4.81 3.45 3.51 3.31 13.25%
P/EPS 11.62 10.37 12.27 11.08 1.59%
EY 8.61 9.64 8.15 9.03 -1.57%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 3.70 4.54 5.57 -2.89%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/05/08 15/05/07 18/05/06 17/05/05 -
Price 1.72 1.21 1.37 0.77 -
P/RPS 5.23 3.42 4.41 3.27 16.92%
P/EPS 12.65 10.29 15.43 10.94 4.95%
EY 7.91 9.72 6.48 9.14 -4.69%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 5.55 3.67 5.71 5.50 0.30%

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