[JSB] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 60.05%
YoY- 1514.63%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 353,837 363,269 331,354 308,864 335,749 341,605 329,890 4.76%
PBT 6,035 8,300 6,586 9,416 6,694 7,085 6,344 -3.25%
Tax -3,521 -3,634 -3,078 -4,120 -3,385 -3,524 -3,164 7.35%
NP 2,514 4,665 3,508 5,296 3,309 3,561 3,180 -14.44%
-
NP to SH 2,514 4,665 3,508 5,296 3,309 3,561 3,180 -14.44%
-
Tax Rate 58.34% 43.78% 46.74% 43.76% 50.57% 49.74% 49.87% -
Total Cost 351,323 358,604 327,846 303,568 332,440 338,044 326,710 4.93%
-
Net Worth 130,381 118,082 118,866 117,930 116,689 116,539 117,616 7.07%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 1,565 2,084 - -
Div Payout % - - - - 47.31% 58.54% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 130,381 118,082 118,866 117,930 116,689 116,539 117,616 7.07%
NOSH 72,434 72,443 72,479 72,349 72,478 72,384 72,602 -0.15%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.71% 1.28% 1.06% 1.71% 0.99% 1.04% 0.96% -
ROE 1.93% 3.95% 2.95% 4.49% 2.84% 3.06% 2.70% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 488.50 501.46 457.17 426.90 463.24 471.93 454.38 4.92%
EPS 3.47 6.44 4.84 7.32 4.57 4.92 4.38 -14.32%
DPS 0.00 0.00 0.00 0.00 2.16 2.88 0.00 -
NAPS 1.80 1.63 1.64 1.63 1.61 1.61 1.62 7.24%
Adjusted Per Share Value based on latest NOSH - 72,349
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 79.52 81.64 74.47 69.42 75.46 76.77 74.14 4.75%
EPS 0.57 1.05 0.79 1.19 0.74 0.80 0.71 -13.56%
DPS 0.00 0.00 0.00 0.00 0.35 0.47 0.00 -
NAPS 0.293 0.2654 0.2671 0.265 0.2623 0.2619 0.2643 7.08%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.88 0.86 0.85 0.99 1.03 1.06 0.95 -
P/RPS 0.18 0.17 0.19 0.23 0.22 0.22 0.21 -9.72%
P/EPS 25.35 13.35 17.56 13.52 22.56 21.54 21.69 10.90%
EY 3.94 7.49 5.69 7.39 4.43 4.64 4.61 -9.89%
DY 0.00 0.00 0.00 0.00 2.10 2.72 0.00 -
P/NAPS 0.49 0.53 0.52 0.61 0.64 0.66 0.59 -11.59%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 25/08/04 28/05/04 27/02/04 17/11/03 01/08/03 -
Price 0.82 0.90 0.90 0.92 1.06 1.12 1.05 -
P/RPS 0.17 0.18 0.20 0.22 0.23 0.24 0.23 -18.17%
P/EPS 23.63 13.98 18.60 12.57 23.22 22.76 23.97 -0.94%
EY 4.23 7.16 5.38 7.96 4.31 4.39 4.17 0.95%
DY 0.00 0.00 0.00 0.00 2.04 2.57 0.00 -
P/NAPS 0.46 0.55 0.55 0.56 0.66 0.70 0.65 -20.50%

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