[JSB] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -22.92%
YoY- -28.35%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 80,181 87,539 91,534 114,875 109,608 107,902 122,483 -24.62%
PBT 506 -232 1,651 2,499 2,796 1,821 2,647 -66.84%
Tax -424 500 -1,095 -1,349 -1,304 -162 -1,783 -61.65%
NP 82 268 556 1,150 1,492 1,659 864 -79.22%
-
NP to SH 82 268 556 1,150 1,492 1,659 864 -79.22%
-
Tax Rate 83.79% - 66.32% 53.98% 46.64% 8.90% 67.36% -
Total Cost 80,099 87,271 90,978 113,725 108,116 106,243 121,619 -24.32%
-
Net Worth 119,272 72,857 114,810 116,446 115,883 113,739 111,811 4.40%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,573 2,079 - - 2,897 - -
Div Payout % - 587.21% 374.03% - - 174.67% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 119,272 72,857 114,810 116,446 115,883 113,739 111,811 4.40%
NOSH 74,545 72,857 72,207 72,327 72,427 72,445 72,605 1.77%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.10% 0.31% 0.61% 1.00% 1.36% 1.54% 0.71% -
ROE 0.07% 0.37% 0.48% 0.99% 1.29% 1.46% 0.77% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 107.56 120.15 126.76 158.83 151.34 148.94 168.70 -25.94%
EPS 0.11 0.37 0.77 1.59 2.06 2.29 1.19 -79.58%
DPS 0.00 2.16 2.88 0.00 0.00 4.00 0.00 -
NAPS 1.60 1.00 1.59 1.61 1.60 1.57 1.54 2.58%
Adjusted Per Share Value based on latest NOSH - 72,327
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.02 19.67 20.57 25.82 24.63 24.25 27.53 -24.63%
EPS 0.02 0.06 0.12 0.26 0.34 0.37 0.19 -77.73%
DPS 0.00 0.35 0.47 0.00 0.00 0.65 0.00 -
NAPS 0.2681 0.1637 0.258 0.2617 0.2604 0.2556 0.2513 4.41%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.05 1.18 1.19 1.15 1.19 1.25 1.24 -
P/RPS 0.98 0.98 0.94 0.72 0.79 0.84 0.74 20.61%
P/EPS 954.55 320.79 154.55 72.33 57.77 54.59 104.20 338.40%
EY 0.10 0.31 0.65 1.38 1.73 1.83 0.96 -77.89%
DY 0.00 1.83 2.42 0.00 0.00 3.20 0.00 -
P/NAPS 0.66 1.18 0.75 0.71 0.74 0.80 0.81 -12.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 26/02/03 28/11/02 29/08/02 30/05/02 07/03/02 21/11/01 -
Price 0.92 0.98 1.21 1.21 1.21 1.21 1.30 -
P/RPS 0.86 0.82 0.95 0.76 0.80 0.81 0.77 7.65%
P/EPS 836.36 266.42 157.14 76.10 58.74 52.84 109.24 288.93%
EY 0.12 0.38 0.64 1.31 1.70 1.89 0.92 -74.31%
DY 0.00 2.20 2.38 0.00 0.00 3.31 0.00 -
P/NAPS 0.58 0.98 0.76 0.75 0.76 0.77 0.84 -21.89%

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