[JCBNEXT] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 109.24%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 17,908 65,744 49,875 33,056 15,631 54,996 40,657 -42.13%
PBT 7,145 24,896 16,929 11,185 5,490 16,594 13,242 -33.74%
Tax -783 -2,268 -1,918 -1,129 -706 377 -1,305 -28.88%
NP 6,362 22,628 15,011 10,056 4,784 16,971 11,937 -34.28%
-
NP to SH 5,960 21,709 14,154 9,349 4,468 16,371 11,937 -37.09%
-
Tax Rate 10.96% 9.11% 11.33% 10.09% 12.86% -2.27% 9.86% -
Total Cost 11,546 43,116 34,864 23,000 10,847 38,025 28,720 -45.55%
-
Net Worth 66,897 60,726 54,594 50,371 48,302 44,245 34,163 56.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 5,566 5,560 2,518 - 3,016 3,014 -
Div Payout % - 25.64% 39.29% 26.94% - 18.43% 25.25% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 66,897 60,726 54,594 50,371 48,302 44,245 34,163 56.58%
NOSH 202,721 202,420 202,199 201,487 201,261 201,117 200,959 0.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 35.53% 34.42% 30.10% 30.42% 30.61% 30.86% 29.36% -
ROE 8.91% 35.75% 25.93% 18.56% 9.25% 37.00% 34.94% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.83 32.48 24.67 16.41 7.77 27.35 20.23 -42.48%
EPS 2.94 7.15 7.00 4.64 2.22 8.14 5.94 -37.45%
DPS 0.00 2.75 2.75 1.25 0.00 1.50 1.50 -
NAPS 0.33 0.30 0.27 0.25 0.24 0.22 0.17 55.67%
Adjusted Per Share Value based on latest NOSH - 202,489
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.61 49.95 37.89 25.12 11.88 41.79 30.89 -42.12%
EPS 4.53 16.49 10.75 7.10 3.39 12.44 9.07 -37.07%
DPS 0.00 4.23 4.22 1.91 0.00 2.29 2.29 -
NAPS 0.5083 0.4614 0.4148 0.3827 0.367 0.3362 0.2596 56.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.22 1.18 1.31 1.24 1.09 0.93 0.83 -
P/RPS 13.81 3.63 5.31 7.56 14.03 3.40 4.10 124.86%
P/EPS 41.50 11.00 18.71 26.72 49.10 11.43 13.97 106.78%
EY 2.41 9.09 5.34 3.74 2.04 8.75 7.16 -51.64%
DY 0.00 2.33 2.10 1.01 0.00 1.61 1.81 -
P/NAPS 3.70 3.93 4.85 4.96 4.54 4.23 4.88 -16.86%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 15/05/07 27/02/07 16/11/06 24/08/06 18/05/06 21/02/06 22/11/05 -
Price 1.21 1.27 1.20 1.33 1.37 0.99 0.91 -
P/RPS 13.70 3.91 4.86 8.11 17.64 3.62 4.50 110.20%
P/EPS 41.16 11.84 17.14 28.66 61.71 12.16 15.32 93.37%
EY 2.43 8.44 5.83 3.49 1.62 8.22 6.53 -48.29%
DY 0.00 2.17 2.29 0.94 0.00 1.52 1.65 -
P/NAPS 3.67 4.23 4.44 5.32 5.71 4.50 5.35 -22.23%

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