[JCBNEXT] YoY Cumulative 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- 115.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 52,507 38,143 33,056 25,552 27.10%
PBT 23,111 15,502 11,185 8,408 40.03%
Tax -2,354 -1,645 -1,129 -793 43.67%
NP 20,757 13,857 10,056 7,615 39.64%
-
NP to SH 19,509 13,224 9,349 7,615 36.79%
-
Tax Rate 10.19% 10.61% 10.09% 9.43% -
Total Cost 31,750 24,286 23,000 17,937 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 - - 2,518 3,013 -
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 19.18% 17.59% 18.56% 25.27% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 17.04 18.78 16.41 12.72 10.22%
EPS 6.33 6.51 4.64 3.79 18.62%
DPS 0.00 0.00 1.25 1.50 -
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 37.51 27.25 23.61 18.25 27.11%
EPS 13.93 9.45 6.68 5.44 36.77%
DPS 0.00 0.00 1.80 2.15 -
NAPS 0.7265 0.5369 0.3598 0.2153 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 10.39 7.83 7.56 5.90 20.73%
P/EPS 27.96 22.58 26.72 19.79 12.19%
EY 3.58 4.43 3.74 5.05 -10.82%
DY 0.00 0.00 1.01 2.00 -
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 10.27 7.30 8.11 6.61 15.80%
P/EPS 27.65 21.04 28.66 22.16 7.64%
EY 3.62 4.75 3.49 4.51 -7.05%
DY 0.00 0.00 0.94 1.79 -
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