[JSB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 71.04%
YoY- -85.48%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 193,197 98,199 349,104 269,137 174,462 75,954 353,837 -33.27%
PBT 464 200 -8,319 1,689 946 312 6,035 -82.00%
Tax 243 434 -409 -592 0 -299 -3,521 -
NP 707 634 -8,728 1,097 946 13 2,514 -57.17%
-
NP to SH 366 478 -9,249 508 297 13 2,514 -72.42%
-
Tax Rate -52.37% -217.00% - 35.05% 0.00% 95.83% 58.34% -
Total Cost 192,490 97,565 357,832 268,040 173,516 75,941 351,323 -33.11%
-
Net Worth 111,263 110,809 107,996 116,840 118,473 105,950 130,381 -10.05%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 111,263 110,809 107,996 116,840 118,473 105,950 130,381 -10.05%
NOSH 73,200 72,424 72,480 72,571 72,682 65,000 72,434 0.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.37% 0.65% -2.50% 0.41% 0.54% 0.02% 0.71% -
ROE 0.33% 0.43% -8.56% 0.43% 0.25% 0.01% 1.93% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 263.93 135.59 481.65 370.86 240.03 116.85 488.50 -33.73%
EPS 0.50 0.66 -12.76 0.70 0.41 0.02 3.47 -72.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.49 1.61 1.63 1.63 1.80 -10.68%
Adjusted Per Share Value based on latest NOSH - 72,758
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 43.42 22.07 78.46 60.49 39.21 17.07 79.52 -33.26%
EPS 0.08 0.11 -2.08 0.11 0.07 0.00 0.57 -73.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.249 0.2427 0.2626 0.2663 0.2381 0.293 -10.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.52 0.55 0.68 0.83 0.70 0.83 0.88 -
P/RPS 0.20 0.41 0.14 0.22 0.29 0.71 0.18 7.29%
P/EPS 104.00 83.33 -5.33 118.57 171.31 4,150.00 25.35 156.93%
EY 0.96 1.20 -18.77 0.84 0.58 0.02 3.94 -61.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.46 0.52 0.43 0.51 0.49 -21.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 30/05/06 14/03/06 25/11/05 22/08/05 26/05/05 28/02/05 -
Price 0.50 0.55 0.55 0.72 0.83 0.72 0.82 -
P/RPS 0.19 0.41 0.11 0.19 0.35 0.62 0.17 7.71%
P/EPS 100.00 83.33 -4.31 102.86 203.12 3,600.00 23.63 162.32%
EY 1.00 1.20 -23.20 0.97 0.49 0.03 4.23 -61.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.37 0.45 0.51 0.44 0.46 -19.91%

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