[JSB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 105.17%
YoY- 3576.92%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 398,142 302,034 193,197 98,199 349,104 269,137 174,462 73.07%
PBT 2,415 1,680 464 200 -8,319 1,689 946 86.47%
Tax -592 -682 243 434 -409 -592 0 -
NP 1,823 998 707 634 -8,728 1,097 946 54.67%
-
NP to SH 1,431 419 366 478 -9,249 508 297 184.45%
-
Tax Rate 24.51% 40.60% -52.37% -217.00% - 35.05% 0.00% -
Total Cost 396,319 301,036 192,490 97,565 357,832 268,040 173,516 73.17%
-
Net Worth 110,905 109,806 111,263 110,809 107,996 116,840 118,473 -4.29%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 110,905 109,806 111,263 110,809 107,996 116,840 118,473 -4.29%
NOSH 72,487 72,241 73,200 72,424 72,480 72,571 72,682 -0.17%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.46% 0.33% 0.37% 0.65% -2.50% 0.41% 0.54% -
ROE 1.29% 0.38% 0.33% 0.43% -8.56% 0.43% 0.25% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 549.26 418.09 263.93 135.59 481.65 370.86 240.03 73.38%
EPS 1.97 0.58 0.50 0.66 -12.76 0.70 0.41 183.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.52 1.53 1.49 1.61 1.63 -4.12%
Adjusted Per Share Value based on latest NOSH - 72,424
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 89.48 67.88 43.42 22.07 78.46 60.49 39.21 73.07%
EPS 0.32 0.09 0.08 0.11 -2.08 0.11 0.07 174.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2493 0.2468 0.2501 0.249 0.2427 0.2626 0.2663 -4.29%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.61 0.60 0.52 0.55 0.68 0.83 0.70 -
P/RPS 0.11 0.14 0.20 0.41 0.14 0.22 0.29 -47.50%
P/EPS 30.90 103.45 104.00 83.33 -5.33 118.57 171.31 -67.97%
EY 3.24 0.97 0.96 1.20 -18.77 0.84 0.58 213.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.34 0.36 0.46 0.52 0.43 -4.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 24/11/06 22/08/06 30/05/06 14/03/06 25/11/05 22/08/05 -
Price 0.85 0.58 0.50 0.55 0.55 0.72 0.83 -
P/RPS 0.15 0.14 0.19 0.41 0.11 0.19 0.35 -43.06%
P/EPS 43.06 100.00 100.00 83.33 -4.31 102.86 203.12 -64.34%
EY 2.32 1.00 1.00 1.20 -23.20 0.97 0.49 181.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.38 0.33 0.36 0.37 0.45 0.51 6.41%

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