[JCBNEXT] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.5%
YoY- 77.66%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 106,794 79,906 66,500 54,209 33,850 33.24%
PBT 48,429 34,741 22,572 17,656 9,900 48.67%
Tax -4,670 -3,685 -2,557 -1,740 -9,958 -17.23%
NP 43,758 31,056 20,014 15,916 -58 -
-
NP to SH 41,494 29,569 18,872 15,916 8,958 46.66%
-
Tax Rate 9.64% 10.61% 11.33% 9.86% 100.59% -
Total Cost 63,036 48,850 46,485 38,293 33,909 16.75%
-
Net Worth 111,256 0 54,594 34,163 943 229.30%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 8,241 - 7,414 4,019 - -
Div Payout % 19.86% - 39.29% 25.25% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 111,256 0 54,594 34,163 943 229.30%
NOSH 309,046 203,645 202,200 200,959 11,791 126.13%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 40.97% 38.87% 30.10% 29.36% -0.17% -
ROE 37.30% 0.00% 34.57% 46.59% 949.67% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.56 39.24 32.89 26.98 287.07 -41.07%
EPS 13.43 9.68 9.33 7.92 -75.97 -
DPS 2.67 0.00 3.67 2.00 0.00 -
NAPS 0.36 0.00 0.27 0.17 0.08 45.61%
Adjusted Per Share Value based on latest NOSH - 201,023
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 81.14 60.71 50.53 41.19 25.72 33.24%
EPS 31.53 22.47 14.34 12.09 6.81 46.64%
DPS 6.26 0.00 5.63 3.05 0.00 -
NAPS 0.8453 0.00 0.4148 0.2596 0.0072 228.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 1.69 1.39 1.31 0.83 0.00 -
P/RPS 4.89 3.54 3.98 3.08 0.00 -
P/EPS 12.59 9.57 14.04 10.48 0.00 -
EY 7.94 10.45 7.12 9.54 0.00 -
DY 1.58 0.00 2.80 2.41 0.00 -
P/NAPS 4.69 0.00 4.85 4.88 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 21/11/08 23/11/07 16/11/06 22/11/05 25/11/04 -
Price 1.34 1.47 1.20 0.91 0.00 -
P/RPS 3.88 3.75 3.65 3.37 0.00 -
P/EPS 9.98 10.12 12.86 11.49 0.00 -
EY 10.02 9.88 7.78 8.70 0.00 -
DY 1.99 0.00 3.06 2.20 0.00 -
P/NAPS 3.72 0.00 4.44 5.35 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