[JSB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 11.99%
YoY- -16.48%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 331,354 308,864 335,749 341,605 329,890 320,724 403,557 -12.32%
PBT 6,586 9,416 6,694 7,085 6,344 2,024 6,715 -1.28%
Tax -3,078 -4,120 -3,385 -3,524 -3,164 -1,696 -3,248 -3.52%
NP 3,508 5,296 3,309 3,561 3,180 328 3,467 0.78%
-
NP to SH 3,508 5,296 3,309 3,561 3,180 328 3,467 0.78%
-
Tax Rate 46.74% 43.76% 50.57% 49.74% 49.87% 83.79% 48.37% -
Total Cost 327,846 303,568 332,440 338,044 326,710 320,396 400,090 -12.44%
-
Net Worth 118,866 117,930 116,689 116,539 117,616 119,272 115,100 2.17%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,565 2,084 - - 1,563 -
Div Payout % - - 47.31% 58.54% - - 45.10% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 118,866 117,930 116,689 116,539 117,616 119,272 115,100 2.17%
NOSH 72,479 72,349 72,478 72,384 72,602 74,545 72,389 0.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.06% 1.71% 0.99% 1.04% 0.96% 0.10% 0.86% -
ROE 2.95% 4.49% 2.84% 3.06% 2.70% 0.28% 3.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 457.17 426.90 463.24 471.93 454.38 430.24 557.48 -12.39%
EPS 4.84 7.32 4.57 4.92 4.38 0.44 4.79 0.69%
DPS 0.00 0.00 2.16 2.88 0.00 0.00 2.16 -
NAPS 1.64 1.63 1.61 1.61 1.62 1.60 1.59 2.08%
Adjusted Per Share Value based on latest NOSH - 72,550
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 74.47 69.42 75.46 76.77 74.14 72.08 90.70 -12.32%
EPS 0.79 1.19 0.74 0.80 0.71 0.07 0.78 0.85%
DPS 0.00 0.00 0.35 0.47 0.00 0.00 0.35 -
NAPS 0.2671 0.265 0.2623 0.2619 0.2643 0.2681 0.2587 2.15%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.85 0.99 1.03 1.06 0.95 1.05 1.18 -
P/RPS 0.19 0.23 0.22 0.22 0.21 0.24 0.21 -6.46%
P/EPS 17.56 13.52 22.56 21.54 21.69 238.64 24.64 -20.23%
EY 5.69 7.39 4.43 4.64 4.61 0.42 4.06 25.26%
DY 0.00 0.00 2.10 2.72 0.00 0.00 1.83 -
P/NAPS 0.52 0.61 0.64 0.66 0.59 0.66 0.74 -20.97%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 27/02/04 17/11/03 01/08/03 28/05/03 26/02/03 -
Price 0.90 0.92 1.06 1.12 1.05 0.92 0.98 -
P/RPS 0.20 0.22 0.23 0.24 0.23 0.21 0.18 7.28%
P/EPS 18.60 12.57 23.22 22.76 23.97 209.09 20.46 -6.16%
EY 5.38 7.96 4.31 4.39 4.17 0.48 4.89 6.57%
DY 0.00 0.00 2.04 2.57 0.00 0.00 2.20 -
P/NAPS 0.55 0.56 0.66 0.70 0.65 0.58 0.62 -7.68%

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