[JSB] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -19.33%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 329,890 320,724 403,557 421,357 448,968 438,432 468,620 -20.91%
PBT 6,344 2,024 6,715 9,261 10,590 11,184 9,770 -25.07%
Tax -3,164 -1,696 -3,248 -4,997 -5,304 -5,216 -5,063 -26.96%
NP 3,180 328 3,467 4,264 5,286 5,968 4,707 -23.06%
-
NP to SH 3,180 328 3,467 4,264 5,286 5,968 4,707 -23.06%
-
Tax Rate 49.87% 83.79% 48.37% 53.96% 50.08% 46.64% 51.82% -
Total Cost 326,710 320,396 400,090 417,093 443,682 432,464 463,913 -20.89%
-
Net Worth 117,616 119,272 115,100 115,302 116,581 115,883 113,343 2.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,563 2,784 - - 2,887 -
Div Payout % - - 45.10% 65.31% - - 61.35% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 117,616 119,272 115,100 115,302 116,581 115,883 113,343 2.50%
NOSH 72,602 74,545 72,389 72,517 72,410 72,427 72,193 0.37%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.96% 0.10% 0.86% 1.01% 1.18% 1.36% 1.00% -
ROE 2.70% 0.28% 3.01% 3.70% 4.53% 5.15% 4.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 454.38 430.24 557.48 581.05 620.03 605.34 649.12 -21.21%
EPS 4.38 0.44 4.79 5.88 7.30 8.24 6.52 -23.35%
DPS 0.00 0.00 2.16 3.84 0.00 0.00 4.00 -
NAPS 1.62 1.60 1.59 1.59 1.61 1.60 1.57 2.11%
Adjusted Per Share Value based on latest NOSH - 72,207
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 74.14 72.08 90.70 94.70 100.90 98.54 105.32 -20.91%
EPS 0.71 0.07 0.78 0.96 1.19 1.34 1.06 -23.50%
DPS 0.00 0.00 0.35 0.63 0.00 0.00 0.65 -
NAPS 0.2643 0.2681 0.2587 0.2591 0.262 0.2604 0.2547 2.50%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.95 1.05 1.18 1.19 1.15 1.19 1.25 -
P/RPS 0.21 0.24 0.21 0.20 0.19 0.20 0.19 6.91%
P/EPS 21.69 238.64 24.64 20.24 15.75 14.44 19.17 8.60%
EY 4.61 0.42 4.06 4.94 6.35 6.92 5.22 -7.97%
DY 0.00 0.00 1.83 3.23 0.00 0.00 3.20 -
P/NAPS 0.59 0.66 0.74 0.75 0.71 0.74 0.80 -18.41%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 01/08/03 28/05/03 26/02/03 28/11/02 29/08/02 30/05/02 07/03/02 -
Price 1.05 0.92 0.98 1.21 1.21 1.21 1.21 -
P/RPS 0.23 0.21 0.18 0.21 0.20 0.20 0.19 13.62%
P/EPS 23.97 209.09 20.46 20.58 16.58 14.68 18.56 18.64%
EY 4.17 0.48 4.89 4.86 6.03 6.81 5.39 -15.76%
DY 0.00 0.00 2.20 3.17 0.00 0.00 3.31 -
P/NAPS 0.65 0.58 0.62 0.76 0.75 0.76 0.77 -10.70%

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