[JSB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 14.05%
YoY- 388.88%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 525,808 383,650 168,059 743,509 587,281 397,946 168,356 113.51%
PBT 10,113 7,771 3,029 20,617 17,770 8,634 1,469 261.46%
Tax -3,939 -2,763 -1,322 -5,312 -4,365 -2,622 -919 163.63%
NP 6,174 5,008 1,707 15,305 13,405 6,012 550 400.60%
-
NP to SH 6,311 5,194 1,840 13,899 12,187 5,205 289 679.80%
-
Tax Rate 38.95% 35.56% 43.64% 25.77% 24.56% 30.37% 62.56% -
Total Cost 519,634 378,642 166,352 728,204 573,876 391,934 167,806 112.30%
-
Net Worth 131,147 131,842 128,148 126,127 124,623 118,888 114,154 9.68%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 2,174 - - - -
Div Payout % - - - 15.65% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 131,147 131,842 128,148 126,127 124,623 118,888 114,154 9.68%
NOSH 72,456 72,440 72,440 72,487 72,455 72,493 72,249 0.19%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.17% 1.31% 1.02% 2.06% 2.28% 1.51% 0.33% -
ROE 4.81% 3.94% 1.44% 11.02% 9.78% 4.38% 0.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 725.68 529.61 231.99 1,025.71 810.54 548.94 233.02 113.10%
EPS 8.71 7.17 2.54 19.18 16.82 7.18 0.40 678.32%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.81 1.82 1.769 1.74 1.72 1.64 1.58 9.47%
Adjusted Per Share Value based on latest NOSH - 72,409
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 118.17 86.22 37.77 167.10 131.99 89.44 37.84 113.50%
EPS 1.42 1.17 0.41 3.12 2.74 1.17 0.06 722.72%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.2947 0.2963 0.288 0.2835 0.2801 0.2672 0.2566 9.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.74 0.95 0.85 0.70 1.00 0.85 0.85 -
P/RPS 0.10 0.18 0.37 0.07 0.12 0.15 0.36 -57.39%
P/EPS 8.50 13.25 33.46 3.65 5.95 11.84 212.50 -88.28%
EY 11.77 7.55 2.99 27.39 16.82 8.45 0.47 754.28%
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.48 0.40 0.58 0.52 0.54 -16.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 18/08/09 18/05/09 25/02/09 26/11/08 27/08/08 27/05/08 -
Price 0.69 0.85 0.99 0.84 0.70 1.05 1.02 -
P/RPS 0.10 0.16 0.43 0.08 0.09 0.19 0.44 -62.72%
P/EPS 7.92 11.85 38.98 4.38 4.16 14.62 255.00 -90.09%
EY 12.62 8.44 2.57 22.83 24.03 6.84 0.39 913.31%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.56 0.48 0.41 0.64 0.65 -30.06%

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