[JSB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 134.14%
YoY- 307.18%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 383,650 168,059 743,509 587,281 397,946 168,356 619,016 -27.32%
PBT 7,771 3,029 20,617 17,770 8,634 1,469 7,679 0.79%
Tax -2,763 -1,322 -5,312 -4,365 -2,622 -919 -3,958 -21.32%
NP 5,008 1,707 15,305 13,405 6,012 550 3,721 21.92%
-
NP to SH 5,194 1,840 13,899 12,187 5,205 289 2,843 49.50%
-
Tax Rate 35.56% 43.64% 25.77% 24.56% 30.37% 62.56% 51.54% -
Total Cost 378,642 166,352 728,204 573,876 391,934 167,806 615,295 -27.67%
-
Net Worth 131,842 128,148 126,127 124,623 118,888 114,154 113,844 10.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,174 - - - 1,812 -
Div Payout % - - 15.65% - - - 63.76% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 131,842 128,148 126,127 124,623 118,888 114,154 113,844 10.28%
NOSH 72,440 72,440 72,487 72,455 72,493 72,249 72,512 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.31% 1.02% 2.06% 2.28% 1.51% 0.33% 0.60% -
ROE 3.94% 1.44% 11.02% 9.78% 4.38% 0.25% 2.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 529.61 231.99 1,025.71 810.54 548.94 233.02 853.67 -27.28%
EPS 7.17 2.54 19.18 16.82 7.18 0.40 3.92 49.61%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.82 1.769 1.74 1.72 1.64 1.58 1.57 10.36%
Adjusted Per Share Value based on latest NOSH - 72,502
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 86.22 37.77 167.10 131.99 89.44 37.84 139.12 -27.33%
EPS 1.17 0.41 3.12 2.74 1.17 0.06 0.64 49.56%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.41 -
NAPS 0.2963 0.288 0.2835 0.2801 0.2672 0.2566 0.2559 10.27%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.85 0.70 1.00 0.85 0.85 0.86 -
P/RPS 0.18 0.37 0.07 0.12 0.15 0.36 0.10 48.02%
P/EPS 13.25 33.46 3.65 5.95 11.84 212.50 21.93 -28.55%
EY 7.55 2.99 27.39 16.82 8.45 0.47 4.56 39.99%
DY 0.00 0.00 4.29 0.00 0.00 0.00 2.91 -
P/NAPS 0.52 0.48 0.40 0.58 0.52 0.54 0.55 -3.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 18/05/09 25/02/09 26/11/08 27/08/08 27/05/08 27/02/08 -
Price 0.85 0.99 0.84 0.70 1.05 1.02 1.05 -
P/RPS 0.16 0.43 0.08 0.09 0.19 0.44 0.12 21.16%
P/EPS 11.85 38.98 4.38 4.16 14.62 255.00 26.78 -41.96%
EY 8.44 2.57 22.83 24.03 6.84 0.39 3.73 72.44%
DY 0.00 0.00 3.57 0.00 0.00 0.00 2.38 -
P/NAPS 0.47 0.56 0.48 0.41 0.64 0.65 0.67 -21.06%

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