[JCBNEXT] YoY Cumulative 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- -61.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 25,259 17,908 15,631 11,821 28.77%
PBT 12,305 7,145 5,490 3,920 46.36%
Tax -1,125 -783 -706 -387 42.67%
NP 11,180 6,362 4,784 3,533 46.76%
-
NP to SH 10,454 5,960 4,468 3,533 43.51%
-
Tax Rate 9.14% 10.96% 12.86% 9.87% -
Total Cost 14,079 11,546 10,847 8,288 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 10.97% 8.91% 9.25% 12.57% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 8.22 8.83 7.77 5.89 11.73%
EPS 3.40 2.94 2.22 1.76 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 19.19 13.61 11.88 8.98 28.77%
EPS 7.94 4.53 3.39 2.68 43.57%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.7242 0.5083 0.367 0.2135 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 19.23 13.81 14.03 13.25 13.20%
P/EPS 46.47 41.50 49.10 44.32 1.59%
EY 2.15 2.41 2.04 2.26 -1.64%
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 20.94 13.70 17.64 13.08 16.96%
P/EPS 50.59 41.16 61.71 43.75 4.95%
EY 1.98 2.43 1.62 2.29 -4.72%
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