[JSB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 14.03%
YoY- -85.48%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 386,394 392,796 349,104 358,849 348,924 303,816 353,837 6.06%
PBT 928 800 -8,319 2,252 1,892 1,248 6,035 -71.39%
Tax 486 1,736 -409 -789 0 -1,196 -3,521 -
NP 1,414 2,536 -8,728 1,462 1,892 52 2,514 -31.93%
-
NP to SH 732 1,912 -9,249 677 594 52 2,514 -56.16%
-
Tax Rate -52.37% -217.00% - 35.04% 0.00% 95.83% 58.34% -
Total Cost 384,980 390,260 357,832 357,386 347,032 303,764 351,323 6.30%
-
Net Worth 111,263 110,809 107,996 116,839 118,473 105,950 130,381 -10.05%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 111,263 110,809 107,996 116,839 118,473 105,950 130,381 -10.05%
NOSH 73,200 72,424 72,480 72,571 72,682 65,000 72,434 0.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.37% 0.65% -2.50% 0.41% 0.54% 0.02% 0.71% -
ROE 0.66% 1.73% -8.56% 0.58% 0.50% 0.05% 1.93% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 527.86 542.35 481.65 494.48 480.06 467.41 488.50 5.31%
EPS 1.00 2.64 -12.76 0.93 0.82 0.08 3.47 -56.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.49 1.61 1.63 1.63 1.80 -10.68%
Adjusted Per Share Value based on latest NOSH - 72,758
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 86.84 88.28 78.46 80.65 78.42 68.28 79.52 6.06%
EPS 0.16 0.43 -2.08 0.15 0.13 0.01 0.57 -57.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.249 0.2427 0.2626 0.2663 0.2381 0.293 -10.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.52 0.55 0.68 0.83 0.70 0.83 0.88 -
P/RPS 0.10 0.10 0.14 0.17 0.15 0.18 0.18 -32.49%
P/EPS 52.00 20.83 -5.33 88.93 85.65 1,037.50 25.35 61.65%
EY 1.92 4.80 -18.77 1.12 1.17 0.10 3.94 -38.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.46 0.52 0.43 0.51 0.49 -21.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 30/05/06 14/03/06 25/11/05 22/08/05 26/05/05 28/02/05 -
Price 0.50 0.55 0.55 0.72 0.83 0.72 0.82 -
P/RPS 0.09 0.10 0.11 0.15 0.17 0.15 0.17 -34.63%
P/EPS 50.00 20.83 -4.31 77.14 101.56 900.00 23.63 65.04%
EY 2.00 4.80 -23.20 1.30 0.98 0.11 4.23 -39.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.37 0.45 0.51 0.44 0.46 -19.91%

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