[JSB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -99.48%
YoY- -99.02%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 349,104 269,137 174,462 75,954 353,837 272,452 165,677 64.13%
PBT -8,319 1,689 946 312 6,035 6,225 3,293 -
Tax -409 -592 0 -299 -3,521 -2,726 -1,539 -58.56%
NP -8,728 1,097 946 13 2,514 3,499 1,754 -
-
NP to SH -9,249 508 297 13 2,514 3,499 1,754 -
-
Tax Rate - 35.05% 0.00% 95.83% 58.34% 43.79% 46.74% -
Total Cost 357,832 268,040 173,516 75,941 351,323 268,953 163,923 68.03%
-
Net Worth 107,996 116,840 118,473 105,950 130,381 118,082 118,866 -6.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 107,996 116,840 118,473 105,950 130,381 118,082 118,866 -6.17%
NOSH 72,480 72,571 72,682 65,000 72,434 72,443 72,479 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -2.50% 0.41% 0.54% 0.02% 0.71% 1.28% 1.06% -
ROE -8.56% 0.43% 0.25% 0.01% 1.93% 2.96% 1.48% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 481.65 370.86 240.03 116.85 488.50 376.09 228.59 64.13%
EPS -12.76 0.70 0.41 0.02 3.47 4.83 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.61 1.63 1.63 1.80 1.63 1.64 -6.17%
Adjusted Per Share Value based on latest NOSH - 65,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 78.46 60.49 39.21 17.07 79.52 61.23 37.24 64.12%
EPS -2.08 0.11 0.07 0.00 0.57 0.79 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2427 0.2626 0.2663 0.2381 0.293 0.2654 0.2671 -6.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.68 0.83 0.70 0.83 0.88 0.86 0.85 -
P/RPS 0.14 0.22 0.29 0.71 0.18 0.23 0.37 -47.59%
P/EPS -5.33 118.57 171.31 4,150.00 25.35 17.81 35.12 -
EY -18.77 0.84 0.58 0.02 3.94 5.62 2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.43 0.51 0.49 0.53 0.52 -7.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 14/03/06 25/11/05 22/08/05 26/05/05 28/02/05 25/11/04 25/08/04 -
Price 0.55 0.72 0.83 0.72 0.82 0.90 0.90 -
P/RPS 0.11 0.19 0.35 0.62 0.17 0.24 0.39 -56.89%
P/EPS -4.31 102.86 203.12 3,600.00 23.63 18.63 37.19 -
EY -23.20 0.97 0.49 0.03 4.23 5.37 2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.51 0.44 0.46 0.55 0.55 -23.16%

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