[JCBNEXT] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 13.73%
YoY- 218.69%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 102,331 83,058 65,513 54,995 18,761 52.77%
PBT 39,918 33,665 24,895 16,613 5,499 64.08%
Tax -4,943 -3,380 -2,268 185 -362 92.14%
NP 34,975 30,285 22,627 16,798 5,137 61.48%
-
NP to SH 32,809 28,878 21,708 16,371 5,137 58.92%
-
Tax Rate 12.38% 10.04% 9.11% -1.11% 6.58% -
Total Cost 67,356 52,773 42,886 38,197 13,624 49.07%
-
Net Worth 108,372 85,965 60,850 42,133 24,569 44.88%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,854 10,745 6,083 - - -
Div Payout % 33.08% 37.21% 28.02% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 108,372 85,965 60,850 42,133 24,569 44.88%
NOSH 309,636 307,018 202,834 200,633 189,000 13.12%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 34.18% 36.46% 34.54% 30.54% 27.38% -
ROE 30.27% 33.59% 35.67% 38.86% 20.91% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 33.05 27.05 32.30 27.41 9.93 35.04%
EPS 10.60 9.41 10.70 8.16 2.72 40.46%
DPS 3.50 3.50 3.00 0.00 0.00 -
NAPS 0.35 0.28 0.30 0.21 0.13 28.07%
Adjusted Per Share Value based on latest NOSH - 200,633
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 77.75 63.11 49.78 41.78 14.25 52.79%
EPS 24.93 21.94 16.49 12.44 3.90 58.95%
DPS 8.25 8.16 4.62 0.00 0.00 -
NAPS 0.8234 0.6532 0.4623 0.3201 0.1867 44.87%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.28 1.73 1.18 0.93 0.82 -
P/RPS 3.87 6.39 3.65 3.39 8.26 -17.25%
P/EPS 12.08 18.39 11.03 11.40 30.17 -20.44%
EY 8.28 5.44 9.07 8.77 3.31 25.74%
DY 2.73 2.02 2.54 0.00 0.00 -
P/NAPS 3.66 6.18 3.93 4.43 6.31 -12.72%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 20/02/09 25/02/08 27/02/07 21/02/06 - -
Price 1.27 1.75 1.27 0.99 0.00 -
P/RPS 3.84 6.47 3.93 3.61 0.00 -
P/EPS 11.99 18.61 11.87 12.13 0.00 -
EY 8.34 5.37 8.43 8.24 0.00 -
DY 2.76 2.00 2.36 0.00 0.00 -
P/NAPS 3.63 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