[JSB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -0.63%
YoY- 197.49%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 619,016 456,203 294,546 140,162 398,142 302,034 193,197 116.87%
PBT 7,679 6,876 5,851 2,716 2,415 1,680 464 546.10%
Tax -3,958 -3,164 -2,465 -1,121 -592 -682 243 -
NP 3,721 3,712 3,386 1,595 1,823 998 707 201.65%
-
NP to SH 2,843 2,993 2,883 1,422 1,431 419 366 290.75%
-
Tax Rate 51.54% 46.02% 42.13% 41.27% 24.51% 40.60% -52.37% -
Total Cost 615,295 452,491 291,160 138,567 396,319 301,036 192,490 116.53%
-
Net Worth 113,844 113,777 113,726 112,454 110,905 109,806 111,263 1.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,812 - - - - - - -
Div Payout % 63.76% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 113,844 113,777 113,726 112,454 110,905 109,806 111,263 1.53%
NOSH 72,512 72,469 72,437 72,551 72,487 72,241 73,200 -0.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.60% 0.81% 1.15% 1.14% 0.46% 0.33% 0.37% -
ROE 2.50% 2.63% 2.54% 1.26% 1.29% 0.38% 0.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 853.67 629.51 406.62 193.19 549.26 418.09 263.93 118.24%
EPS 3.92 4.13 3.98 1.96 1.97 0.58 0.50 293.17%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.57 1.55 1.53 1.52 1.52 2.17%
Adjusted Per Share Value based on latest NOSH - 72,551
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 139.12 102.53 66.20 31.50 89.48 67.88 43.42 116.87%
EPS 0.64 0.67 0.65 0.32 0.32 0.09 0.08 298.48%
DPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2559 0.2557 0.2556 0.2527 0.2493 0.2468 0.2501 1.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.86 1.07 1.39 0.70 0.61 0.60 0.52 -
P/RPS 0.10 0.17 0.34 0.36 0.11 0.14 0.20 -36.92%
P/EPS 21.93 25.91 34.92 35.71 30.90 103.45 104.00 -64.47%
EY 4.56 3.86 2.86 2.80 3.24 0.97 0.96 181.77%
DY 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.89 0.45 0.40 0.39 0.34 37.68%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 30/05/07 26/02/07 24/11/06 22/08/06 -
Price 1.05 1.08 1.10 1.10 0.85 0.58 0.50 -
P/RPS 0.12 0.17 0.27 0.57 0.15 0.14 0.19 -26.32%
P/EPS 26.78 26.15 27.64 56.12 43.06 100.00 100.00 -58.35%
EY 3.73 3.82 3.62 1.78 2.32 1.00 1.00 139.93%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.70 0.71 0.56 0.38 0.33 60.13%

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