[JSB] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
07-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 92.01%
YoY- 34.99%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 91,534 114,875 109,608 107,902 122,483 123,012 115,223 -14.21%
PBT 1,651 2,499 2,796 1,821 2,647 3,234 2,067 -13.90%
Tax -1,095 -1,349 -1,304 -162 -1,783 -1,629 -1,490 -18.54%
NP 556 1,150 1,492 1,659 864 1,605 577 -2.43%
-
NP to SH 556 1,150 1,492 1,659 864 1,605 577 -2.43%
-
Tax Rate 66.32% 53.98% 46.64% 8.90% 67.36% 50.37% 72.09% -
Total Cost 90,978 113,725 108,116 106,243 121,619 121,407 114,646 -14.27%
-
Net Worth 114,810 116,446 115,883 113,739 111,811 110,399 109,110 3.44%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,079 - - 2,897 - - - -
Div Payout % 374.03% - - 174.67% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 114,810 116,446 115,883 113,739 111,811 110,399 109,110 3.44%
NOSH 72,207 72,327 72,427 72,445 72,605 71,973 72,124 0.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.61% 1.00% 1.36% 1.54% 0.71% 1.30% 0.50% -
ROE 0.48% 0.99% 1.29% 1.46% 0.77% 1.45% 0.53% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 126.76 158.83 151.34 148.94 168.70 170.91 159.75 -14.27%
EPS 0.77 1.59 2.06 2.29 1.19 2.23 0.80 -2.51%
DPS 2.88 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.60 1.57 1.54 1.5339 1.5128 3.37%
Adjusted Per Share Value based on latest NOSH - 72,445
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 20.57 25.82 24.63 24.25 27.53 27.65 25.90 -14.22%
EPS 0.12 0.26 0.34 0.37 0.19 0.36 0.13 -5.19%
DPS 0.47 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.258 0.2617 0.2604 0.2556 0.2513 0.2481 0.2452 3.44%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.19 1.15 1.19 1.25 1.24 1.30 1.42 -
P/RPS 0.94 0.72 0.79 0.84 0.74 0.76 0.89 3.70%
P/EPS 154.55 72.33 57.77 54.59 104.20 58.30 177.50 -8.80%
EY 0.65 1.38 1.73 1.83 0.96 1.72 0.56 10.43%
DY 2.42 0.00 0.00 3.20 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.74 0.80 0.81 0.85 0.94 -13.96%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 07/03/02 21/11/01 10/10/01 18/05/01 -
Price 1.21 1.21 1.21 1.21 1.30 1.25 1.28 -
P/RPS 0.95 0.76 0.80 0.81 0.77 0.73 0.80 12.12%
P/EPS 157.14 76.10 58.74 52.84 109.24 56.05 160.00 -1.19%
EY 0.64 1.31 1.70 1.89 0.92 1.78 0.63 1.05%
DY 2.38 0.00 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.76 0.77 0.84 0.81 0.85 -7.18%

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