[JSB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 77.14%
YoY- 21.07%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 80,181 403,557 316,018 224,484 109,608 468,620 360,718 -63.33%
PBT 506 6,715 6,946 5,295 2,796 9,770 7,948 -84.08%
Tax -424 -3,248 -3,748 -2,652 -1,304 -5,063 -4,902 -80.47%
NP 82 3,467 3,198 2,643 1,492 4,707 3,046 -91.03%
-
NP to SH 82 3,467 3,198 2,643 1,492 4,707 3,046 -91.03%
-
Tax Rate 83.79% 48.37% 53.96% 50.08% 46.64% 51.82% 61.68% -
Total Cost 80,099 400,090 312,820 221,841 108,116 463,913 357,672 -63.15%
-
Net Worth 119,272 115,100 115,302 116,581 115,883 113,343 110,894 4.97%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,563 2,088 - - 2,887 - -
Div Payout % - 45.10% 65.31% - - 61.35% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 119,272 115,100 115,302 116,581 115,883 113,343 110,894 4.97%
NOSH 74,545 72,389 72,517 72,410 72,427 72,193 72,009 2.33%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.10% 0.86% 1.01% 1.18% 1.36% 1.00% 0.84% -
ROE 0.07% 3.01% 2.77% 2.27% 1.29% 4.15% 2.75% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 107.56 557.48 435.78 310.01 151.34 649.12 500.93 -64.17%
EPS 0.11 4.79 4.41 3.65 2.06 6.52 4.23 -91.24%
DPS 0.00 2.16 2.88 0.00 0.00 4.00 0.00 -
NAPS 1.60 1.59 1.59 1.61 1.60 1.57 1.54 2.58%
Adjusted Per Share Value based on latest NOSH - 72,327
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.02 90.70 71.02 50.45 24.63 105.32 81.07 -63.33%
EPS 0.02 0.78 0.72 0.59 0.34 1.06 0.68 -90.49%
DPS 0.00 0.35 0.47 0.00 0.00 0.65 0.00 -
NAPS 0.2681 0.2587 0.2591 0.262 0.2604 0.2547 0.2492 4.99%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.05 1.18 1.19 1.15 1.19 1.25 1.24 -
P/RPS 0.98 0.21 0.27 0.37 0.79 0.19 0.25 148.82%
P/EPS 954.55 24.64 26.98 31.51 57.77 19.17 29.31 921.98%
EY 0.10 4.06 3.71 3.17 1.73 5.22 3.41 -90.51%
DY 0.00 1.83 2.42 0.00 0.00 3.20 0.00 -
P/NAPS 0.66 0.74 0.75 0.71 0.74 0.80 0.81 -12.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 26/02/03 28/11/02 29/08/02 30/05/02 07/03/02 21/11/01 -
Price 0.92 0.98 1.21 1.21 1.21 1.21 1.30 -
P/RPS 0.86 0.18 0.28 0.39 0.80 0.19 0.26 122.16%
P/EPS 836.36 20.46 27.44 33.15 58.74 18.56 30.73 806.62%
EY 0.12 4.89 3.64 3.02 1.70 5.39 3.25 -88.93%
DY 0.00 2.20 2.38 0.00 0.00 3.31 0.00 -
P/NAPS 0.58 0.62 0.76 0.75 0.76 0.77 0.84 -21.89%

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