[JSB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 305.81%
YoY- 61.42%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 98,508 75,954 81,385 106,775 88,462 77,216 79,544 15.33%
PBT 634 312 -191 2,932 939 2,354 1,381 -40.51%
Tax 0 -299 -795 -1,187 -509 -1,030 -743 -
NP 634 13 -986 1,745 430 1,324 638 -0.41%
-
NP to SH 285 13 -986 1,745 430 1,324 638 -41.59%
-
Tax Rate 0.00% 95.83% - 40.48% 54.21% 43.76% 53.80% -
Total Cost 97,874 75,941 82,371 105,030 88,032 75,892 78,906 15.45%
-
Net Worth 119,115 105,950 117,507 118,022 119,525 117,930 117,326 1.01%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 1,574 -
Div Payout % - - - - - - 246.72% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 119,115 105,950 117,507 118,022 119,525 117,930 117,326 1.01%
NOSH 73,076 65,000 72,535 72,406 72,881 72,349 72,873 0.18%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.64% 0.02% -1.21% 1.63% 0.49% 1.71% 0.80% -
ROE 0.24% 0.01% -0.84% 1.48% 0.36% 1.12% 0.54% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 134.80 116.85 112.20 147.47 121.38 106.73 109.15 15.12%
EPS 0.39 0.02 -1.36 2.41 0.59 1.83 0.88 -41.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
NAPS 1.63 1.63 1.62 1.63 1.64 1.63 1.61 0.82%
Adjusted Per Share Value based on latest NOSH - 72,406
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.14 17.07 18.29 24.00 19.88 17.35 17.88 15.32%
EPS 0.06 0.00 -0.22 0.39 0.10 0.30 0.14 -43.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.2677 0.2381 0.2641 0.2653 0.2686 0.265 0.2637 1.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.70 0.83 0.88 0.86 0.85 0.99 1.03 -
P/RPS 0.52 0.71 0.78 0.58 0.70 0.93 0.94 -32.63%
P/EPS 179.49 4,150.00 -64.74 35.68 144.07 54.10 117.65 32.55%
EY 0.56 0.02 -1.54 2.80 0.69 1.85 0.85 -24.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.43 0.51 0.54 0.53 0.52 0.61 0.64 -23.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 26/05/05 28/02/05 25/11/04 25/08/04 28/05/04 27/02/04 -
Price 0.83 0.72 0.82 0.90 0.90 0.92 1.06 -
P/RPS 0.62 0.62 0.73 0.61 0.74 0.86 0.97 -25.81%
P/EPS 212.82 3,600.00 -60.32 37.34 152.54 50.27 121.08 45.69%
EY 0.47 0.03 -1.66 2.68 0.66 1.99 0.83 -31.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
P/NAPS 0.51 0.44 0.51 0.55 0.55 0.56 0.66 -15.80%

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