[JCBNEXT] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.17%
YoY- 26.46%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 87,008 101,036 71,632 62,524 47,284 16.45%
PBT 26,980 49,220 28,580 21,960 15,680 14.52%
Tax -2,908 -4,500 -3,132 -2,824 -1,548 17.06%
NP 24,072 44,720 25,448 19,136 14,132 14.23%
-
NP to SH 22,380 41,816 23,840 17,872 14,132 12.17%
-
Tax Rate 10.78% 9.14% 10.96% 12.86% 9.87% -
Total Cost 62,936 56,316 46,184 43,388 33,152 17.36%
-
Net Worth 115,008 95,315 66,897 48,302 28,103 42.19%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 115,008 95,315 66,897 48,302 28,103 42.19%
NOSH 310,833 307,470 202,721 201,261 200,738 11.54%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 27.67% 44.26% 35.53% 30.61% 29.89% -
ROE 19.46% 43.87% 35.64% 37.00% 50.29% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 27.99 32.86 35.34 31.07 23.56 4.39%
EPS 7.20 13.60 11.76 8.88 7.04 0.56%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.31 0.33 0.24 0.14 27.48%
Adjusted Per Share Value based on latest NOSH - 201,261
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 66.11 76.77 54.43 47.51 35.93 16.45%
EPS 17.00 31.77 18.11 13.58 10.74 12.15%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8738 0.7242 0.5083 0.367 0.2135 42.19%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.98 1.58 1.22 1.09 0.78 -
P/RPS 3.50 4.81 3.45 3.51 3.31 1.40%
P/EPS 13.61 11.62 10.37 12.27 11.08 5.27%
EY 7.35 8.61 9.64 8.15 9.03 -5.01%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 5.10 3.70 4.54 5.57 -16.93%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 14/05/09 20/05/08 15/05/07 18/05/06 17/05/05 -
Price 1.13 1.72 1.21 1.37 0.77 -
P/RPS 4.04 5.23 3.42 4.41 3.27 5.42%
P/EPS 15.69 12.65 10.29 15.43 10.94 9.42%
EY 6.37 7.91 9.72 6.48 9.14 -8.62%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 5.55 3.67 5.71 5.50 -13.69%

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