[JSB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 32.99%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 348,924 303,816 353,837 363,269 331,354 308,864 335,749 2.60%
PBT 1,892 1,248 6,035 8,300 6,586 9,416 6,694 -56.96%
Tax 0 -1,196 -3,521 -3,634 -3,078 -4,120 -3,385 -
NP 1,892 52 2,514 4,665 3,508 5,296 3,309 -31.13%
-
NP to SH 594 52 2,514 4,665 3,508 5,296 3,309 -68.21%
-
Tax Rate 0.00% 95.83% 58.34% 43.78% 46.74% 43.76% 50.57% -
Total Cost 347,032 303,764 351,323 358,604 327,846 303,568 332,440 2.90%
-
Net Worth 118,473 105,950 130,381 118,082 118,866 117,930 116,689 1.01%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 1,565 -
Div Payout % - - - - - - 47.31% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 118,473 105,950 130,381 118,082 118,866 117,930 116,689 1.01%
NOSH 72,682 65,000 72,434 72,443 72,479 72,349 72,478 0.18%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.54% 0.02% 0.71% 1.28% 1.06% 1.71% 0.99% -
ROE 0.50% 0.05% 1.93% 3.95% 2.95% 4.49% 2.84% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 480.06 467.41 488.50 501.46 457.17 426.90 463.24 2.40%
EPS 0.82 0.08 3.47 6.44 4.84 7.32 4.57 -68.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
NAPS 1.63 1.63 1.80 1.63 1.64 1.63 1.61 0.82%
Adjusted Per Share Value based on latest NOSH - 72,406
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 78.42 68.28 79.52 81.64 74.47 69.42 75.46 2.60%
EPS 0.13 0.01 0.57 1.05 0.79 1.19 0.74 -68.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.2663 0.2381 0.293 0.2654 0.2671 0.265 0.2623 1.01%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.70 0.83 0.88 0.86 0.85 0.99 1.03 -
P/RPS 0.15 0.18 0.18 0.17 0.19 0.23 0.22 -22.55%
P/EPS 85.65 1,037.50 25.35 13.35 17.56 13.52 22.56 143.56%
EY 1.17 0.10 3.94 7.49 5.69 7.39 4.43 -58.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.43 0.51 0.49 0.53 0.52 0.61 0.64 -23.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 26/05/05 28/02/05 25/11/04 25/08/04 28/05/04 27/02/04 -
Price 0.83 0.72 0.82 0.90 0.90 0.92 1.06 -
P/RPS 0.17 0.15 0.17 0.18 0.20 0.22 0.23 -18.26%
P/EPS 101.56 900.00 23.63 13.98 18.60 12.57 23.22 167.68%
EY 0.98 0.11 4.23 7.16 5.38 7.96 4.31 -62.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
P/NAPS 0.51 0.44 0.46 0.55 0.55 0.56 0.66 -15.80%

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