[JCBNEXT] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 59,930 49,875 40,657 25,388 33.14%
PBT 26,056 16,929 13,242 7,425 51.96%
Tax -2,764 -1,918 -1,305 -7,469 -28.20%
NP 23,292 15,011 11,937 -44 -
-
NP to SH 22,177 14,154 11,937 6,719 48.89%
-
Tax Rate 10.61% 11.33% 9.86% 100.59% -
Total Cost 36,638 34,864 28,720 25,432 12.94%
-
Net Worth 0 54,594 34,163 943 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 5,560 3,014 - -
Div Payout % - 39.29% 25.25% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 0 54,594 34,163 943 -
NOSH 203,645 202,199 200,959 11,791 158.48%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 38.87% 30.10% 29.36% -0.17% -
ROE 0.00% 25.93% 34.94% 712.25% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 29.43 24.67 20.23 215.30 -48.48%
EPS 7.26 7.00 5.94 -56.98 -
DPS 0.00 2.75 1.50 0.00 -
NAPS 0.00 0.27 0.17 0.08 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 42.81 35.63 29.04 18.13 33.16%
EPS 15.84 10.11 8.53 4.80 48.88%
DPS 0.00 3.97 2.15 0.00 -
NAPS 0.00 0.39 0.244 0.0067 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 - -
Price 1.39 1.31 0.83 0.00 -
P/RPS 4.72 5.31 4.10 0.00 -
P/EPS 12.76 18.71 13.97 0.00 -
EY 7.83 5.34 7.16 0.00 -
DY 0.00 2.10 1.81 0.00 -
P/NAPS 0.00 4.85 4.88 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/07 16/11/06 22/11/05 25/11/04 -
Price 1.47 1.20 0.91 0.00 -
P/RPS 5.00 4.86 4.50 0.00 -
P/EPS 13.50 17.14 15.32 0.00 -
EY 7.41 5.83 6.53 0.00 -
DY 0.00 2.29 1.65 0.00 -
P/NAPS 0.00 4.44 5.35 0.00 -

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