[JCBNEXT] YoY TTM 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- 12.88%
YoY- 437.09%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 103,246 75,548 64,212 50,200 9,218 82.86%
PBT 43,930 34,025 20,299 15,811 2,930 96.68%
Tax -4,119 -3,114 -809 -1,036 -250 101.37%
NP 39,811 30,911 19,490 14,775 2,680 96.23%
-
NP to SH 37,831 29,724 18,587 14,394 2,680 93.74%
-
Tax Rate 9.38% 9.15% 3.99% 6.55% 8.53% -
Total Cost 63,435 44,637 44,722 35,425 6,538 76.42%
-
Net Worth 111,782 0 54,740 34,173 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 16,955 3,042 3,041 - - -
Div Payout % 44.82% 10.24% 16.36% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 111,782 0 54,740 34,173 0 -
NOSH 310,508 204,406 202,742 201,023 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 38.56% 40.92% 30.35% 29.43% 29.07% -
ROE 33.84% 0.00% 33.95% 42.12% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 33.25 36.96 31.67 24.97 0.00 -
EPS 12.18 14.54 9.17 7.16 0.00 -
DPS 5.50 1.50 1.50 0.00 0.00 -
NAPS 0.36 0.00 0.27 0.17 0.00 -
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 73.75 53.96 45.87 35.86 6.58 82.89%
EPS 27.02 21.23 13.28 10.28 1.91 93.85%
DPS 12.11 2.17 2.17 0.00 0.00 -
NAPS 0.7984 0.00 0.391 0.2441 0.00 -
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 5.08 3.76 4.14 3.32 0.00 -
P/EPS 13.87 9.56 14.29 11.59 0.00 -
EY 7.21 10.46 7.00 8.63 0.00 -
DY 3.25 1.08 1.15 0.00 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 - -
Price 1.34 1.47 1.20 0.91 0.00 -
P/RPS 4.03 3.98 3.79 3.64 0.00 -
P/EPS 11.00 10.11 13.09 12.71 0.00 -
EY 9.09 9.89 7.64 7.87 0.00 -
DY 4.10 1.02 1.25 0.00 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