[JSB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -97.63%
YoY- -94.5%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 335,749 256,204 164,945 80,181 403,557 316,018 224,484 30.68%
PBT 6,694 5,314 3,172 506 6,715 6,946 5,295 16.86%
Tax -3,385 -2,643 -1,582 -424 -3,248 -3,748 -2,652 17.61%
NP 3,309 2,671 1,590 82 3,467 3,198 2,643 16.11%
-
NP to SH 3,309 2,671 1,590 82 3,467 3,198 2,643 16.11%
-
Tax Rate 50.57% 49.74% 49.87% 83.79% 48.37% 53.96% 50.08% -
Total Cost 332,440 253,533 163,355 80,099 400,090 312,820 221,841 30.85%
-
Net Worth 116,689 116,539 117,616 119,272 115,100 115,302 116,581 0.06%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,565 1,563 - - 1,563 2,088 - -
Div Payout % 47.31% 58.54% - - 45.10% 65.31% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 116,689 116,539 117,616 119,272 115,100 115,302 116,581 0.06%
NOSH 72,478 72,384 72,602 74,545 72,389 72,517 72,410 0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.99% 1.04% 0.96% 0.10% 0.86% 1.01% 1.18% -
ROE 2.84% 2.29% 1.35% 0.07% 3.01% 2.77% 2.27% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 463.24 353.95 227.19 107.56 557.48 435.78 310.01 30.60%
EPS 4.57 3.69 2.19 0.11 4.79 4.41 3.65 16.11%
DPS 2.16 2.16 0.00 0.00 2.16 2.88 0.00 -
NAPS 1.61 1.61 1.62 1.60 1.59 1.59 1.61 0.00%
Adjusted Per Share Value based on latest NOSH - 74,545
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 76.49 58.37 37.58 18.27 91.94 71.99 51.14 30.69%
EPS 0.75 0.61 0.36 0.02 0.79 0.73 0.60 15.99%
DPS 0.36 0.36 0.00 0.00 0.36 0.48 0.00 -
NAPS 0.2658 0.2655 0.268 0.2717 0.2622 0.2627 0.2656 0.05%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.03 1.06 0.95 1.05 1.18 1.19 1.15 -
P/RPS 0.22 0.30 0.42 0.98 0.21 0.27 0.37 -29.22%
P/EPS 22.56 28.73 43.38 954.55 24.64 26.98 31.51 -19.91%
EY 4.43 3.48 2.31 0.10 4.06 3.71 3.17 24.91%
DY 2.10 2.04 0.00 0.00 1.83 2.42 0.00 -
P/NAPS 0.64 0.66 0.59 0.66 0.74 0.75 0.71 -6.66%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 01/08/03 28/05/03 26/02/03 28/11/02 29/08/02 -
Price 1.06 1.12 1.05 0.92 0.98 1.21 1.21 -
P/RPS 0.23 0.32 0.46 0.86 0.18 0.28 0.39 -29.60%
P/EPS 23.22 30.35 47.95 836.36 20.46 27.44 33.15 -21.07%
EY 4.31 3.29 2.09 0.12 4.89 3.64 3.02 26.67%
DY 2.04 1.93 0.00 0.00 2.20 2.38 0.00 -
P/NAPS 0.66 0.70 0.65 0.58 0.62 0.76 0.75 -8.14%

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