[JCBNEXT] QoQ Annualized Quarter 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- 3.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 54,209 51,104 47,284 34,931 33,850 0 0 -
PBT 17,656 16,816 15,680 10,092 9,900 0 0 -
Tax -1,740 -1,586 -1,548 -7,679 -9,958 0 0 -
NP 15,916 15,230 14,132 2,413 -58 0 0 -
-
NP to SH 15,916 15,230 14,132 9,283 8,958 0 0 -
-
Tax Rate 9.86% 9.43% 9.87% 76.09% 100.59% - - -
Total Cost 38,293 35,874 33,152 32,518 33,909 0 0 -
-
Net Worth 34,163 30,138 28,103 26,406 943 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,019 6,027 - - - - - -
Div Payout % 25.25% 39.58% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 34,163 30,138 28,103 26,406 943 0 0 -
NOSH 200,959 200,923 200,738 203,129 11,791 0 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 29.36% 29.80% 29.89% 6.91% -0.17% 0.00% 0.00% -
ROE 46.59% 50.53% 50.29% 35.15% 949.67% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.98 25.43 23.56 17.20 287.07 0.00 0.00 -
EPS 7.92 7.58 7.04 4.57 -75.97 0.00 0.00 -
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.14 0.13 0.08 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 189,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 41.19 38.83 35.93 26.54 25.72 0.00 0.00 -
EPS 12.09 11.57 10.74 7.05 6.81 0.00 0.00 -
DPS 3.05 4.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2596 0.229 0.2135 0.2006 0.0072 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 - - - -
Price 0.83 0.75 0.78 0.82 0.00 0.00 0.00 -
P/RPS 3.08 2.95 3.31 4.77 0.00 0.00 0.00 -
P/EPS 10.48 9.89 11.08 17.94 0.00 0.00 0.00 -
EY 9.54 10.11 9.03 5.57 0.00 0.00 0.00 -
DY 2.41 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 5.00 5.57 6.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 09/08/05 17/05/05 28/02/05 25/11/04 - - -
Price 0.91 0.84 0.77 0.98 0.00 0.00 0.00 -
P/RPS 3.37 3.30 3.27 5.70 0.00 0.00 0.00 -
P/EPS 11.49 11.08 10.94 21.44 0.00 0.00 0.00 -
EY 8.70 9.02 9.14 4.66 0.00 0.00 0.00 -
DY 2.20 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 5.60 5.50 7.54 0.00 0.00 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