[JSB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -30.79%
YoY- 614.32%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 795,892 673,424 619,016 608,270 589,092 560,648 398,142 58.75%
PBT 17,268 5,876 7,679 9,168 11,702 10,864 2,415 271.59%
Tax -5,244 -3,676 -3,958 -4,218 -4,930 -4,484 -592 328.68%
NP 12,024 2,200 3,721 4,949 6,772 6,380 1,823 252.10%
-
NP to SH 10,410 1,156 2,843 3,990 5,766 5,688 1,431 275.89%
-
Tax Rate 30.37% 62.56% 51.54% 46.01% 42.13% 41.27% 24.51% -
Total Cost 783,868 671,224 615,295 603,321 582,320 554,268 396,319 57.63%
-
Net Worth 118,888 114,154 113,844 113,777 113,726 112,454 110,905 4.74%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,812 - - - - -
Div Payout % - - 63.76% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 118,888 114,154 113,844 113,777 113,726 112,454 110,905 4.74%
NOSH 72,493 72,249 72,512 72,469 72,437 72,551 72,487 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.51% 0.33% 0.60% 0.81% 1.15% 1.14% 0.46% -
ROE 8.76% 1.01% 2.50% 3.51% 5.07% 5.06% 1.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,097.89 932.07 853.67 839.34 813.25 772.76 549.26 58.74%
EPS 14.36 1.60 3.92 5.51 7.96 7.84 1.97 276.40%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.58 1.57 1.57 1.57 1.55 1.53 4.74%
Adjusted Per Share Value based on latest NOSH - 73,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 178.87 151.35 139.12 136.71 132.40 126.00 89.48 58.75%
EPS 2.34 0.26 0.64 0.90 1.30 1.28 0.32 277.19%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.00 -
NAPS 0.2672 0.2566 0.2559 0.2557 0.2556 0.2527 0.2493 4.73%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.85 0.85 0.86 1.07 1.39 0.70 0.61 -
P/RPS 0.08 0.09 0.10 0.13 0.17 0.09 0.11 -19.14%
P/EPS 5.92 53.13 21.93 19.43 17.46 8.93 30.90 -66.79%
EY 16.89 1.88 4.56 5.15 5.73 11.20 3.24 200.94%
DY 0.00 0.00 2.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.55 0.68 0.89 0.45 0.40 19.13%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 27/02/08 27/11/07 27/08/07 30/05/07 26/02/07 -
Price 1.05 1.02 1.05 1.08 1.10 1.10 0.85 -
P/RPS 0.10 0.11 0.12 0.13 0.14 0.14 0.15 -23.70%
P/EPS 7.31 63.75 26.78 19.61 13.82 14.03 43.06 -69.37%
EY 13.68 1.57 3.73 5.10 7.24 7.13 2.32 226.73%
DY 0.00 0.00 2.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.67 0.69 0.70 0.71 0.56 9.31%

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