[JCBNEXT] YoY TTM 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- 47.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 97,422 70,601 62,498 44,313 29.99%
PBT 41,273 29,213 19,389 13,908 43.65%
Tax -4,089 -2,784 -312 -994 60.16%
NP 37,184 26,429 19,077 12,914 42.21%
-
NP to SH 35,171 25,576 18,104 12,752 40.19%
-
Tax Rate 9.91% 9.53% 1.61% 7.15% -
Total Cost 60,238 44,172 43,421 31,399 24.23%
-
Net Worth 101,984 0 50,622 30,162 50.03%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 10,745 6,083 - - -
Div Payout % 30.55% 23.79% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 101,984 0 50,622 30,162 50.03%
NOSH 309,044 203,501 202,489 201,083 15.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 38.17% 37.43% 30.52% 29.14% -
ROE 34.49% 0.00% 35.76% 42.28% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 31.52 34.69 30.86 22.04 12.65%
EPS 11.38 12.57 8.94 6.34 21.50%
DPS 3.48 3.00 0.00 0.00 -
NAPS 0.33 0.00 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 69.59 50.43 44.64 31.65 30.00%
EPS 25.12 18.27 12.93 9.11 40.18%
DPS 7.68 4.35 0.00 0.00 -
NAPS 0.7285 0.00 0.3616 0.2154 50.04%
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 5.61 4.24 4.02 3.40 18.14%
P/EPS 15.55 11.70 13.87 11.83 9.53%
EY 6.43 8.55 7.21 8.46 -8.73%
DY 1.96 2.04 0.00 0.00 -
P/NAPS 5.36 0.00 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 5.55 3.95 4.31 3.81 13.34%
P/EPS 15.38 10.90 14.88 13.25 5.08%
EY 6.50 9.17 6.72 7.55 -4.86%
DY 1.99 2.19 0.00 0.00 -
P/NAPS 5.30 0.00 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