[JCBNEXT] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 56.76%
YoY- 77.66%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 80,096 59,930 49,875 40,657 25,388 33.24%
PBT 36,322 26,056 16,929 13,242 7,425 48.67%
Tax -3,503 -2,764 -1,918 -1,305 -7,469 -17.23%
NP 32,819 23,292 15,011 11,937 -44 -
-
NP to SH 31,121 22,177 14,154 11,937 6,719 46.66%
-
Tax Rate 9.64% 10.61% 11.33% 9.86% 100.59% -
Total Cost 47,277 36,638 34,864 28,720 25,432 16.75%
-
Net Worth 111,256 0 54,594 34,163 943 229.30%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,180 - 5,560 3,014 - -
Div Payout % 19.86% - 39.29% 25.25% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 111,256 0 54,594 34,163 943 229.30%
NOSH 309,046 203,645 202,199 200,959 11,791 126.13%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 40.97% 38.87% 30.10% 29.36% -0.17% -
ROE 27.97% 0.00% 25.93% 34.94% 712.25% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 25.92 29.43 24.67 20.23 215.30 -41.07%
EPS 10.07 7.26 7.00 5.94 -56.98 -
DPS 2.00 0.00 2.75 1.50 0.00 -
NAPS 0.36 0.00 0.27 0.17 0.08 45.61%
Adjusted Per Share Value based on latest NOSH - 201,023
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 57.21 42.81 35.63 29.04 18.13 33.25%
EPS 22.23 15.84 10.11 8.53 4.80 46.65%
DPS 4.41 0.00 3.97 2.15 0.00 -
NAPS 0.7947 0.00 0.39 0.244 0.0067 229.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 1.69 1.39 1.31 0.83 0.00 -
P/RPS 6.52 4.72 5.31 4.10 0.00 -
P/EPS 16.78 12.76 18.71 13.97 0.00 -
EY 5.96 7.83 5.34 7.16 0.00 -
DY 1.18 0.00 2.10 1.81 0.00 -
P/NAPS 4.69 0.00 4.85 4.88 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 21/11/08 23/11/07 16/11/06 22/11/05 25/11/04 -
Price 1.34 1.47 1.20 0.91 0.00 -
P/RPS 5.17 5.00 4.86 4.50 0.00 -
P/EPS 13.31 13.50 17.14 15.32 0.00 -
EY 7.51 7.41 5.83 6.53 0.00 -
DY 1.49 0.00 2.29 1.65 0.00 -
P/NAPS 3.72 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