[JSB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 147.32%
YoY- -74.88%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 154,383 140,162 96,108 108,837 94,998 98,199 79,967 55.23%
PBT 3,134 2,716 736 1,216 264 200 -10,007 -
Tax -1,343 -1,121 89 -925 -192 434 183 -
NP 1,791 1,595 825 291 72 634 -9,824 -
-
NP to SH 1,461 1,422 1,012 53 -112 478 -9,757 -
-
Tax Rate 42.85% 41.27% -12.09% 76.07% 72.73% -217.00% - -
Total Cost 152,592 138,567 95,283 108,546 94,926 97,565 89,791 42.54%
-
Net Worth 113,552 112,454 111,062 115,085 106,400 110,809 121,064 -4.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 113,552 112,454 111,062 115,085 106,400 110,809 121,064 -4.19%
NOSH 72,326 72,551 72,589 75,714 70,000 72,424 72,493 -0.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.16% 1.14% 0.86% 0.27% 0.08% 0.65% -12.29% -
ROE 1.29% 1.26% 0.91% 0.05% -0.11% 0.43% -8.06% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 213.45 193.19 132.40 143.75 135.71 135.59 110.31 55.46%
EPS 2.02 1.96 1.39 0.07 -0.16 0.66 -13.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.55 1.53 1.52 1.52 1.53 1.67 -4.04%
Adjusted Per Share Value based on latest NOSH - 75,714
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.70 31.50 21.60 24.46 21.35 22.07 17.97 55.25%
EPS 0.33 0.32 0.23 0.01 -0.03 0.11 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2552 0.2527 0.2496 0.2586 0.2391 0.249 0.2721 -4.19%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.39 0.70 0.61 0.60 0.52 0.55 0.68 -
P/RPS 0.65 0.36 0.46 0.42 0.38 0.41 0.62 3.20%
P/EPS 68.81 35.71 43.75 857.14 -325.00 83.33 -5.05 -
EY 1.45 2.80 2.29 0.12 -0.31 1.20 -19.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.45 0.40 0.39 0.34 0.36 0.41 67.88%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 26/02/07 24/11/06 22/08/06 30/05/06 14/03/06 -
Price 1.10 1.10 0.85 0.58 0.50 0.55 0.55 -
P/RPS 0.52 0.57 0.64 0.40 0.37 0.41 0.50 2.65%
P/EPS 54.46 56.12 60.97 828.57 -312.50 83.33 -4.09 -
EY 1.84 1.78 1.64 0.12 -0.32 1.20 -24.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.56 0.38 0.33 0.36 0.33 65.31%

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