[JCBNEXT] YoY TTM 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- 68.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 90,409 67,790 58,805 30,582 43.47%
PBT 38,825 26,550 18,183 9,419 60.26%
Tax -3,722 -2,345 -134 -749 70.56%
NP 35,103 24,205 18,049 8,670 59.31%
-
NP to SH 33,372 23,200 17,306 8,670 56.65%
-
Tax Rate 9.59% 8.83% 0.74% 7.95% -
Total Cost 55,306 43,585 40,756 21,912 36.11%
-
Net Worth 95,315 0 48,302 28,103 50.19%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 10,745 6,083 - - -
Div Payout % 32.20% 26.22% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 95,315 0 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 38.83% 35.71% 30.69% 28.35% -
ROE 35.01% 0.00% 35.83% 30.85% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 29.40 33.44 29.22 15.23 24.48%
EPS 10.85 11.44 8.60 4.32 35.89%
DPS 3.49 3.00 0.00 0.00 -
NAPS 0.31 0.00 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 68.69 51.51 44.68 23.24 43.46%
EPS 25.36 17.63 13.15 6.59 56.64%
DPS 8.16 4.62 0.00 0.00 -
NAPS 0.7242 0.00 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 5.37 3.65 3.73 5.12 1.60%
P/EPS 14.56 10.66 12.68 18.06 -6.92%
EY 6.87 9.38 7.89 5.54 7.42%
DY 2.21 2.46 0.00 0.00 -
P/NAPS 5.10 0.00 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 - -
Price 1.72 1.21 1.37 0.00 -
P/RPS 5.85 3.62 4.69 0.00 -
P/EPS 15.85 10.57 15.93 0.00 -
EY 6.31 9.46 6.28 0.00 -
DY 2.03 2.48 0.00 0.00 -
P/NAPS 5.55 0.00 5.71 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