[JSB] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 86.04%
YoY- -30.58%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 448,968 438,432 468,620 480,957 238,235 460,892 530,519 -10.55%
PBT 10,590 11,184 9,770 10,597 5,302 8,268 10,987 -2.43%
Tax -5,304 -5,216 -5,063 -6,536 -3,119 -5,960 -5,369 -0.81%
NP 5,286 5,968 4,707 4,061 2,183 2,308 5,618 -3.99%
-
NP to SH 5,286 5,968 4,707 4,061 2,183 2,308 5,618 -3.99%
-
Tax Rate 50.08% 46.64% 51.82% 61.68% 58.83% 72.09% 48.87% -
Total Cost 443,682 432,464 463,913 476,896 236,052 458,584 524,901 -10.62%
-
Net Worth 116,581 115,883 113,343 110,894 110,511 109,110 112,645 2.32%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 2,887 - - - 4,476 -
Div Payout % - - 61.35% - - - 79.67% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 116,581 115,883 113,343 110,894 110,511 109,110 112,645 2.32%
NOSH 72,410 72,427 72,193 72,009 72,046 72,124 74,600 -1.97%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.18% 1.36% 1.00% 0.84% 0.92% 0.50% 1.06% -
ROE 4.53% 5.15% 4.15% 3.66% 1.98% 2.12% 4.99% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 620.03 605.34 649.12 667.91 330.67 639.02 711.15 -8.75%
EPS 7.30 8.24 6.52 5.64 3.03 3.20 7.84 -4.65%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 1.61 1.60 1.57 1.54 1.5339 1.5128 1.51 4.37%
Adjusted Per Share Value based on latest NOSH - 72,605
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 102.28 99.88 106.76 109.57 54.27 105.00 120.86 -10.55%
EPS 1.20 1.36 1.07 0.93 0.50 0.53 1.28 -4.22%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 1.02 -
NAPS 0.2656 0.264 0.2582 0.2526 0.2518 0.2486 0.2566 2.33%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.15 1.19 1.25 1.24 1.30 1.42 1.32 -
P/RPS 0.19 0.20 0.19 0.19 0.39 0.22 0.19 0.00%
P/EPS 15.75 14.44 19.17 21.99 42.90 44.38 17.53 -6.90%
EY 6.35 6.92 5.22 4.55 2.33 2.25 5.71 7.36%
DY 0.00 0.00 3.20 0.00 0.00 0.00 4.55 -
P/NAPS 0.71 0.74 0.80 0.81 0.85 0.94 0.87 -12.70%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 07/03/02 21/11/01 10/10/01 18/05/01 28/02/01 -
Price 1.21 1.21 1.21 1.30 1.25 1.28 1.46 -
P/RPS 0.20 0.20 0.19 0.19 0.38 0.20 0.21 -3.20%
P/EPS 16.58 14.68 18.56 23.05 41.25 40.00 19.39 -9.93%
EY 6.03 6.81 5.39 4.34 2.42 2.50 5.16 10.97%
DY 0.00 0.00 3.31 0.00 0.00 0.00 4.11 -
P/NAPS 0.75 0.76 0.77 0.84 0.81 0.85 0.97 -15.79%

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