[JCBNEXT] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 91.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 83,058 65,513 54,995 18,761 64.20%
PBT 33,665 24,895 16,613 5,499 82.93%
Tax -3,380 -2,268 185 -362 110.57%
NP 30,285 22,627 16,798 5,137 80.65%
-
NP to SH 28,878 21,708 16,371 5,137 77.80%
-
Tax Rate 10.04% 9.11% -1.11% 6.58% -
Total Cost 52,773 42,886 38,197 13,624 57.04%
-
Net Worth 85,965 60,850 42,133 24,569 51.81%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,745 6,083 - - -
Div Payout % 37.21% 28.02% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 85,965 60,850 42,133 24,569 51.81%
NOSH 307,018 202,834 200,633 189,000 17.55%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 36.46% 34.54% 30.54% 27.38% -
ROE 33.59% 35.67% 38.86% 20.91% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.05 32.30 27.41 9.93 39.66%
EPS 9.41 10.70 8.16 2.72 51.24%
DPS 3.50 3.00 0.00 0.00 -
NAPS 0.28 0.30 0.21 0.13 29.14%
Adjusted Per Share Value based on latest NOSH - 189,000
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 63.11 49.78 41.78 14.25 64.22%
EPS 21.94 16.49 12.44 3.90 77.85%
DPS 8.16 4.62 0.00 0.00 -
NAPS 0.6532 0.4623 0.3201 0.1867 51.81%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.73 1.18 0.93 0.82 -
P/RPS 6.39 3.65 3.39 8.26 -8.20%
P/EPS 18.39 11.03 11.40 30.17 -15.21%
EY 5.44 9.07 8.77 3.31 18.01%
DY 2.02 2.54 0.00 0.00 -
P/NAPS 6.18 3.93 4.43 6.31 -0.69%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/08 27/02/07 21/02/06 - -
Price 1.75 1.27 0.99 0.00 -
P/RPS 6.47 3.93 3.61 0.00 -
P/EPS 18.61 11.87 12.13 0.00 -
EY 5.37 8.43 8.24 0.00 -
DY 2.00 2.36 0.00 0.00 -
P/NAPS 6.25 4.23 4.71 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