[JSB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 297.48%
YoY- 197.49%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 619,016 608,270 589,092 560,648 398,142 402,712 386,394 36.79%
PBT 7,679 9,168 11,702 10,864 2,415 2,240 928 307.53%
Tax -3,958 -4,218 -4,930 -4,484 -592 -909 486 -
NP 3,721 4,949 6,772 6,380 1,823 1,330 1,414 90.27%
-
NP to SH 2,843 3,990 5,766 5,688 1,431 558 732 146.47%
-
Tax Rate 51.54% 46.01% 42.13% 41.27% 24.51% 40.58% -52.37% -
Total Cost 615,295 603,321 582,320 554,268 396,319 401,381 384,980 36.58%
-
Net Worth 113,844 113,777 113,726 112,454 110,905 109,806 111,263 1.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,812 - - - - - - -
Div Payout % 63.76% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 113,844 113,777 113,726 112,454 110,905 109,806 111,263 1.53%
NOSH 72,512 72,469 72,437 72,551 72,487 72,241 73,200 -0.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.60% 0.81% 1.15% 1.14% 0.46% 0.33% 0.37% -
ROE 2.50% 3.51% 5.07% 5.06% 1.29% 0.51% 0.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 853.67 839.34 813.25 772.76 549.26 557.45 527.86 37.65%
EPS 3.92 5.51 7.96 7.84 1.97 0.77 1.00 147.99%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.57 1.55 1.53 1.52 1.52 2.17%
Adjusted Per Share Value based on latest NOSH - 72,551
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 139.12 136.71 132.40 126.00 89.48 90.51 86.84 36.79%
EPS 0.64 0.90 1.30 1.28 0.32 0.13 0.16 151.34%
DPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2559 0.2557 0.2556 0.2527 0.2493 0.2468 0.2501 1.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.86 1.07 1.39 0.70 0.61 0.60 0.52 -
P/RPS 0.10 0.13 0.17 0.09 0.11 0.11 0.10 0.00%
P/EPS 21.93 19.43 17.46 8.93 30.90 77.59 52.00 -43.67%
EY 4.56 5.15 5.73 11.20 3.24 1.29 1.92 77.72%
DY 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.89 0.45 0.40 0.39 0.34 37.68%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 30/05/07 26/02/07 24/11/06 22/08/06 -
Price 1.05 1.08 1.10 1.10 0.85 0.58 0.50 -
P/RPS 0.12 0.13 0.14 0.14 0.15 0.10 0.09 21.07%
P/EPS 26.78 19.61 13.82 14.03 43.06 75.00 50.00 -33.97%
EY 3.73 5.10 7.24 7.13 2.32 1.33 2.00 51.34%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.70 0.71 0.56 0.38 0.33 60.13%

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