[JCBNEXT] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 44,313 30,582 18,761 9,218 0 -
PBT 13,908 9,419 5,499 2,930 0 -
Tax -994 -749 -362 -250 0 -
NP 12,914 8,670 5,137 2,680 0 -
-
NP to SH 12,752 8,670 5,137 2,680 0 -
-
Tax Rate 7.15% 7.95% 6.58% 8.53% - -
Total Cost 31,399 21,912 13,624 6,538 0 -
-
Net Worth 30,162 28,103 24,569 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 30,162 28,103 24,569 0 0 -
NOSH 201,083 200,738 189,000 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 29.14% 28.35% 27.38% 29.07% 0.00% -
ROE 42.28% 30.85% 20.91% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.04 15.23 9.93 0.00 0.00 -
EPS 6.34 4.32 2.72 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.67 23.24 14.25 7.00 0.00 -
EPS 9.69 6.59 3.90 2.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.2135 0.1867 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/06/05 31/03/05 31/12/04 - - -
Price 0.75 0.78 0.82 0.00 0.00 -
P/RPS 3.40 5.12 8.26 0.00 0.00 -
P/EPS 11.83 18.06 30.17 0.00 0.00 -
EY 8.46 5.54 3.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 5.57 6.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/08/05 - - - - -
Price 0.84 0.00 0.00 0.00 0.00 -
P/RPS 3.81 0.00 0.00 0.00 0.00 -
P/EPS 13.25 0.00 0.00 0.00 0.00 -
EY 7.55 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.60 0.00 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