[JSB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -59.34%
YoY- -79.68%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 743,509 783,041 795,892 673,424 619,016 608,270 589,092 16.70%
PBT 20,617 23,693 17,268 5,876 7,679 9,168 11,702 45.62%
Tax -5,312 -5,820 -5,244 -3,676 -3,958 -4,218 -4,930 5.07%
NP 15,305 17,873 12,024 2,200 3,721 4,949 6,772 71.79%
-
NP to SH 13,899 16,249 10,410 1,156 2,843 3,990 5,766 79.30%
-
Tax Rate 25.77% 24.56% 30.37% 62.56% 51.54% 46.01% 42.13% -
Total Cost 728,204 765,168 783,868 671,224 615,295 603,321 582,320 15.99%
-
Net Worth 126,127 124,623 118,888 114,154 113,844 113,777 113,726 7.10%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,174 - - - 1,812 - - -
Div Payout % 15.65% - - - 63.76% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 126,127 124,623 118,888 114,154 113,844 113,777 113,726 7.10%
NOSH 72,487 72,455 72,493 72,249 72,512 72,469 72,437 0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.06% 2.28% 1.51% 0.33% 0.60% 0.81% 1.15% -
ROE 11.02% 13.04% 8.76% 1.01% 2.50% 3.51% 5.07% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,025.71 1,080.72 1,097.89 932.07 853.67 839.34 813.25 16.65%
EPS 19.18 22.43 14.36 1.60 3.92 5.51 7.96 79.25%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.74 1.72 1.64 1.58 1.57 1.57 1.57 7.06%
Adjusted Per Share Value based on latest NOSH - 72,249
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 167.10 175.99 178.87 151.35 139.12 136.71 132.40 16.70%
EPS 3.12 3.65 2.34 0.26 0.64 0.90 1.30 78.78%
DPS 0.49 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.2835 0.2801 0.2672 0.2566 0.2559 0.2557 0.2556 7.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 1.00 0.85 0.85 0.86 1.07 1.39 -
P/RPS 0.07 0.09 0.08 0.09 0.10 0.13 0.17 -44.50%
P/EPS 3.65 4.46 5.92 53.13 21.93 19.43 17.46 -64.60%
EY 27.39 22.43 16.89 1.88 4.56 5.15 5.73 182.42%
DY 4.29 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.40 0.58 0.52 0.54 0.55 0.68 0.89 -41.18%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 27/08/08 27/05/08 27/02/08 27/11/07 27/08/07 -
Price 0.84 0.70 1.05 1.02 1.05 1.08 1.10 -
P/RPS 0.08 0.06 0.10 0.11 0.12 0.13 0.14 -31.02%
P/EPS 4.38 3.12 7.31 63.75 26.78 19.61 13.82 -53.35%
EY 22.83 32.04 13.68 1.57 3.73 5.10 7.24 114.28%
DY 3.57 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.48 0.41 0.64 0.65 0.67 0.69 0.70 -22.14%

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