[JSB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.06%
YoY- -69.57%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 371,349 349,104 350,522 362,622 352,576 353,838 351,997 3.63%
PBT -8,431 -8,319 1,497 3,687 3,992 6,034 7,606 -
Tax 301 -432 -1,410 -2,281 -2,790 -3,521 -3,469 -
NP -8,130 -8,751 87 1,406 1,202 2,513 4,137 -
-
NP to SH -8,783 -9,248 -477 1,057 1,202 2,513 4,137 -
-
Tax Rate - - 94.19% 61.87% 69.89% 58.35% 45.61% -
Total Cost 379,479 357,855 350,435 361,216 351,374 351,325 347,860 5.97%
-
Net Worth 110,809 121,064 117,141 119,115 105,950 117,507 118,022 -4.12%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - 1,574 -
Div Payout % - - - - - - 38.05% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 110,809 121,064 117,141 119,115 105,950 117,507 118,022 -4.12%
NOSH 72,424 72,493 72,758 73,076 65,000 72,535 72,406 0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -2.19% -2.51% 0.02% 0.39% 0.34% 0.71% 1.18% -
ROE -7.93% -7.64% -0.41% 0.89% 1.13% 2.14% 3.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 512.74 481.56 481.76 496.22 542.42 487.82 486.14 3.61%
EPS -12.13 -12.76 -0.66 1.45 1.85 3.46 5.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
NAPS 1.53 1.67 1.61 1.63 1.63 1.62 1.63 -4.13%
Adjusted Per Share Value based on latest NOSH - 73,076
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 83.46 78.46 78.78 81.50 79.24 79.52 79.11 3.63%
EPS -1.97 -2.08 -0.11 0.24 0.27 0.56 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.249 0.2721 0.2633 0.2677 0.2381 0.2641 0.2653 -4.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.55 0.68 0.83 0.70 0.83 0.88 0.86 -
P/RPS 0.11 0.14 0.17 0.14 0.15 0.18 0.18 -28.00%
P/EPS -4.54 -5.33 -126.60 48.40 44.88 25.40 15.05 -
EY -22.05 -18.76 -0.79 2.07 2.23 3.94 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.51 -
P/NAPS 0.36 0.41 0.52 0.43 0.51 0.54 0.53 -22.74%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 14/03/06 25/11/05 22/08/05 26/05/05 28/02/05 25/11/04 -
Price 0.55 0.55 0.72 0.83 0.72 0.82 0.90 -
P/RPS 0.11 0.11 0.15 0.17 0.13 0.17 0.19 -30.55%
P/EPS -4.54 -4.31 -109.82 57.38 38.94 23.67 15.75 -
EY -22.05 -23.19 -0.91 1.74 2.57 4.23 6.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
P/NAPS 0.36 0.33 0.45 0.51 0.44 0.51 0.55 -24.63%

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