[JSB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -99.57%
YoY- -99.13%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 652,564 679,520 673,118 671,304 698,913 701,077 767,300 -10.20%
PBT 9,885 9,305 7,422 4,428 21,442 13,484 15,542 -25.98%
Tax -4,110 -4,706 -3,318 -3,320 -5,947 -5,252 -5,526 -17.86%
NP 5,775 4,598 4,104 1,108 15,495 8,232 10,016 -30.65%
-
NP to SH 5,461 4,076 3,064 64 15,002 8,414 10,388 -34.78%
-
Tax Rate 41.58% 50.57% 44.70% 74.98% 27.74% 38.95% 35.56% -
Total Cost 646,789 674,921 669,014 670,196 683,418 692,845 757,284 -9.95%
-
Net Worth 142,691 139,810 141,582 154,399 139,855 131,147 131,842 5.39%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,172 - - - 3,623 - - -
Div Payout % 39.79% - - - 24.15% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 142,691 139,810 141,582 154,399 139,855 131,147 131,842 5.39%
NOSH 72,432 72,440 72,606 80,000 72,463 72,456 72,440 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.88% 0.68% 0.61% 0.17% 2.22% 1.17% 1.31% -
ROE 3.83% 2.92% 2.16% 0.04% 10.73% 6.42% 7.88% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 900.93 938.04 927.08 839.13 964.50 967.58 1,059.21 -10.20%
EPS 7.54 5.63 4.22 0.08 20.70 11.61 14.34 -34.77%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.97 1.93 1.95 1.93 1.93 1.81 1.82 5.40%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 146.66 152.72 151.28 150.87 157.08 157.56 172.45 -10.21%
EPS 1.23 0.92 0.69 0.01 3.37 1.89 2.33 -34.60%
DPS 0.49 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.3207 0.3142 0.3182 0.347 0.3143 0.2947 0.2963 5.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.75 0.71 0.76 0.99 0.70 0.74 0.95 -
P/RPS 0.08 0.08 0.08 0.12 0.07 0.08 0.09 -7.53%
P/EPS 9.95 12.62 18.01 1,237.50 3.38 6.37 6.62 31.11%
EY 10.05 7.92 5.55 0.08 29.58 15.69 15.09 -23.67%
DY 4.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.38 0.37 0.39 0.51 0.36 0.41 0.52 -18.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 25/05/10 23/02/10 06/11/09 18/08/09 -
Price 0.70 0.76 0.83 0.75 0.73 0.69 0.85 -
P/RPS 0.08 0.08 0.09 0.09 0.08 0.07 0.08 0.00%
P/EPS 9.28 13.51 19.67 937.50 3.53 5.94 5.93 34.68%
EY 10.77 7.40 5.08 0.11 28.36 16.83 16.87 -25.79%
DY 4.29 0.00 0.00 0.00 6.85 0.00 0.00 -
P/NAPS 0.36 0.39 0.43 0.39 0.38 0.38 0.47 -16.24%

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