[JSB] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 800.52%
YoY- 80.54%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 672,236 743,509 783,041 795,892 673,424 619,016 608,270 6.88%
PBT 12,116 20,617 23,693 17,268 5,876 7,679 9,168 20.40%
Tax -5,288 -5,312 -5,820 -5,244 -3,676 -3,958 -4,218 16.25%
NP 6,828 15,305 17,873 12,024 2,200 3,721 4,949 23.90%
-
NP to SH 7,360 13,899 16,249 10,410 1,156 2,843 3,990 50.35%
-
Tax Rate 43.64% 25.77% 24.56% 30.37% 62.56% 51.54% 46.01% -
Total Cost 665,408 728,204 765,168 783,868 671,224 615,295 603,321 6.74%
-
Net Worth 128,148 126,127 124,623 118,888 114,154 113,844 113,777 8.24%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 2,174 - - - 1,812 - -
Div Payout % - 15.65% - - - 63.76% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 128,148 126,127 124,623 118,888 114,154 113,844 113,777 8.24%
NOSH 72,440 72,487 72,455 72,493 72,249 72,512 72,469 -0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.02% 2.06% 2.28% 1.51% 0.33% 0.60% 0.81% -
ROE 5.74% 11.02% 13.04% 8.76% 1.01% 2.50% 3.51% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 927.98 1,025.71 1,080.72 1,097.89 932.07 853.67 839.34 6.91%
EPS 10.16 19.18 22.43 14.36 1.60 3.92 5.51 50.31%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.769 1.74 1.72 1.64 1.58 1.57 1.57 8.27%
Adjusted Per Share Value based on latest NOSH - 72,507
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 151.08 167.10 175.99 178.87 151.35 139.12 136.71 6.88%
EPS 1.65 3.12 3.65 2.34 0.26 0.64 0.90 49.73%
DPS 0.00 0.49 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.288 0.2835 0.2801 0.2672 0.2566 0.2559 0.2557 8.24%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.85 0.70 1.00 0.85 0.85 0.86 1.07 -
P/RPS 0.09 0.07 0.09 0.08 0.09 0.10 0.13 -21.72%
P/EPS 8.37 3.65 4.46 5.92 53.13 21.93 19.43 -42.93%
EY 11.95 27.39 22.43 16.89 1.88 4.56 5.15 75.18%
DY 0.00 4.29 0.00 0.00 0.00 2.91 0.00 -
P/NAPS 0.48 0.40 0.58 0.52 0.54 0.55 0.68 -20.70%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 25/02/09 26/11/08 27/08/08 27/05/08 27/02/08 27/11/07 -
Price 0.99 0.84 0.70 1.05 1.02 1.05 1.08 -
P/RPS 0.11 0.08 0.06 0.10 0.11 0.12 0.13 -10.53%
P/EPS 9.74 4.38 3.12 7.31 63.75 26.78 19.61 -37.25%
EY 10.26 22.83 32.04 13.68 1.57 3.73 5.10 59.29%
DY 0.00 3.57 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 0.56 0.48 0.41 0.64 0.65 0.67 0.69 -12.98%

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