[JSB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -23.68%
YoY- -17.52%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 589,092 560,648 398,142 402,712 386,394 392,796 349,104 41.87%
PBT 11,702 10,864 2,415 2,240 928 800 -8,319 -
Tax -4,930 -4,484 -592 -909 486 1,736 -409 428.11%
NP 6,772 6,380 1,823 1,330 1,414 2,536 -8,728 -
-
NP to SH 5,766 5,688 1,431 558 732 1,912 -9,249 -
-
Tax Rate 42.13% 41.27% 24.51% 40.58% -52.37% -217.00% - -
Total Cost 582,320 554,268 396,319 401,381 384,980 390,260 357,832 38.47%
-
Net Worth 113,726 112,454 110,905 109,806 111,263 110,809 107,996 3.51%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 113,726 112,454 110,905 109,806 111,263 110,809 107,996 3.51%
NOSH 72,437 72,551 72,487 72,241 73,200 72,424 72,480 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.15% 1.14% 0.46% 0.33% 0.37% 0.65% -2.50% -
ROE 5.07% 5.06% 1.29% 0.51% 0.66% 1.73% -8.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 813.25 772.76 549.26 557.45 527.86 542.35 481.65 41.93%
EPS 7.96 7.84 1.97 0.77 1.00 2.64 -12.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.55 1.53 1.52 1.52 1.53 1.49 3.55%
Adjusted Per Share Value based on latest NOSH - 75,714
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 132.40 126.00 89.48 90.51 86.84 88.28 78.46 41.87%
EPS 1.30 1.28 0.32 0.13 0.16 0.43 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.2527 0.2493 0.2468 0.2501 0.249 0.2427 3.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.39 0.70 0.61 0.60 0.52 0.55 0.68 -
P/RPS 0.17 0.09 0.11 0.11 0.10 0.10 0.14 13.85%
P/EPS 17.46 8.93 30.90 77.59 52.00 20.83 -5.33 -
EY 5.73 11.20 3.24 1.29 1.92 4.80 -18.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.45 0.40 0.39 0.34 0.36 0.46 55.45%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 26/02/07 24/11/06 22/08/06 30/05/06 14/03/06 -
Price 1.10 1.10 0.85 0.58 0.50 0.55 0.55 -
P/RPS 0.14 0.14 0.15 0.10 0.09 0.10 0.11 17.49%
P/EPS 13.82 14.03 43.06 75.00 50.00 20.83 -4.31 -
EY 7.24 7.13 2.32 1.33 2.00 4.80 -23.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.56 0.38 0.33 0.36 0.37 53.14%

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