[JSB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -99.82%
YoY- -99.13%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 142,923 173,081 168,733 167,826 173,105 142,158 215,591 -23.91%
PBT 2,905 3,268 2,604 1,107 11,329 2,342 4,742 -27.80%
Tax -580 -1,871 -829 -830 -2,008 -1,176 -1,441 -45.39%
NP 2,325 1,397 1,775 277 9,321 1,166 3,301 -20.78%
-
NP to SH 2,403 1,524 1,516 16 8,691 1,117 3,354 -19.88%
-
Tax Rate 19.97% 57.25% 31.84% 74.98% 17.72% 50.21% 30.39% -
Total Cost 140,598 171,684 166,958 167,549 163,784 140,992 212,290 -23.96%
-
Net Worth 72,421 140,062 141,444 154,399 139,864 131,283 131,841 -32.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,172 - - - 3,623 - - -
Div Payout % 90.41% - - - 41.69% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 72,421 140,062 141,444 154,399 139,864 131,283 131,841 -32.85%
NOSH 72,421 72,571 72,535 80,000 72,468 72,532 72,440 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.63% 0.81% 1.05% 0.17% 5.38% 0.82% 1.53% -
ROE 3.32% 1.09% 1.07% 0.01% 6.21% 0.85% 2.54% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.35 238.50 232.62 209.78 238.87 195.99 297.61 -23.89%
EPS 3.32 2.10 2.09 0.02 11.99 1.54 4.63 -19.83%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.00 1.93 1.95 1.93 1.93 1.81 1.82 -32.84%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.12 38.90 37.92 37.72 38.90 31.95 48.45 -23.91%
EPS 0.54 0.34 0.34 0.00 1.95 0.25 0.75 -19.61%
DPS 0.49 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.1628 0.3148 0.3179 0.347 0.3143 0.2951 0.2963 -32.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.75 0.71 0.76 0.99 0.70 0.74 0.95 -
P/RPS 0.38 0.30 0.33 0.47 0.29 0.38 0.32 12.10%
P/EPS 22.60 33.81 36.36 4,950.00 5.84 48.05 20.52 6.62%
EY 4.42 2.96 2.75 0.02 17.13 2.08 4.87 -6.24%
DY 4.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.75 0.37 0.39 0.51 0.36 0.41 0.52 27.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 25/05/10 23/02/10 06/11/09 18/08/09 -
Price 0.70 0.76 0.83 0.75 0.73 0.69 0.85 -
P/RPS 0.35 0.32 0.36 0.36 0.31 0.35 0.29 13.31%
P/EPS 21.10 36.19 39.71 3,750.00 6.09 44.81 18.36 9.68%
EY 4.74 2.76 2.52 0.03 16.43 2.23 5.45 -8.86%
DY 4.29 0.00 0.00 0.00 6.85 0.00 0.00 -
P/NAPS 0.70 0.39 0.43 0.39 0.38 0.38 0.47 30.32%

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