[JSB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 42.03%
YoY- 6247.27%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 215,591 168,059 156,228 189,335 229,590 168,356 162,813 20.60%
PBT 4,742 3,029 2,847 9,136 7,164 1,469 803 227.06%
Tax -1,441 -1,322 -947 -1,743 -1,703 -919 -794 48.84%
NP 3,301 1,707 1,900 7,393 5,461 550 9 5042.38%
-
NP to SH 3,354 1,840 1,712 6,982 4,916 289 -151 -
-
Tax Rate 30.39% 43.64% 33.26% 19.08% 23.77% 62.56% 98.88% -
Total Cost 212,290 166,352 154,328 181,942 224,129 167,806 162,804 19.37%
-
Net Worth 131,841 128,148 72,409 124,704 118,912 114,154 113,205 10.70%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,172 - - - 1,802 -
Div Payout % - - 126.89% - - - 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 131,841 128,148 72,409 124,704 118,912 114,154 113,205 10.70%
NOSH 72,440 72,440 72,409 72,502 72,507 72,249 72,105 0.30%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.53% 1.02% 1.22% 3.90% 2.38% 0.33% 0.01% -
ROE 2.54% 1.44% 2.36% 5.60% 4.13% 0.25% -0.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 297.61 231.99 215.76 261.14 316.64 233.02 225.80 20.23%
EPS 4.63 2.54 2.36 9.63 6.78 0.40 -0.21 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.82 1.769 1.00 1.72 1.64 1.58 1.57 10.36%
Adjusted Per Share Value based on latest NOSH - 72,502
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.45 37.77 35.11 42.55 51.60 37.84 36.59 20.60%
EPS 0.75 0.41 0.38 1.57 1.10 0.06 -0.03 -
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.41 -
NAPS 0.2963 0.288 0.1627 0.2803 0.2672 0.2566 0.2544 10.70%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.85 0.70 1.00 0.85 0.85 0.86 -
P/RPS 0.32 0.37 0.32 0.38 0.27 0.36 0.38 -10.83%
P/EPS 20.52 33.46 29.61 10.38 12.54 212.50 -410.67 -
EY 4.87 2.99 3.38 9.63 7.98 0.47 -0.24 -
DY 0.00 0.00 4.29 0.00 0.00 0.00 2.91 -
P/NAPS 0.52 0.48 0.70 0.58 0.52 0.54 0.55 -3.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 18/05/09 25/02/09 26/11/08 27/08/08 27/05/08 27/02/08 -
Price 0.85 0.99 0.84 0.70 1.05 1.02 1.05 -
P/RPS 0.29 0.43 0.39 0.27 0.33 0.44 0.47 -27.54%
P/EPS 18.36 38.98 35.53 7.27 15.49 255.00 -501.39 -
EY 5.45 2.57 2.81 13.76 6.46 0.39 -0.20 -
DY 0.00 0.00 3.57 0.00 0.00 0.00 2.38 -
P/NAPS 0.47 0.56 0.84 0.41 0.64 0.65 0.67 -21.06%

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