[JSB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -4.52%
YoY- -968.5%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 440,105 398,142 382,001 367,839 371,349 349,104 350,522 16.40%
PBT 4,932 2,416 -8,327 -8,801 -8,431 -8,319 1,497 121.57%
Tax -2,149 -594 -500 109 301 -432 -1,410 32.47%
NP 2,783 1,822 -8,827 -8,692 -8,130 -8,751 87 909.82%
-
NP to SH 2,375 1,431 -9,338 -9,180 -8,783 -9,248 -477 -
-
Tax Rate 43.57% 24.59% - - - - 94.19% -
Total Cost 437,322 396,320 390,828 376,531 379,479 357,855 350,435 15.92%
-
Net Worth 112,454 111,062 115,085 106,400 110,809 121,064 117,141 -2.68%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 112,454 111,062 115,085 106,400 110,809 121,064 117,141 -2.68%
NOSH 72,551 72,589 75,714 70,000 72,424 72,493 72,758 -0.18%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.63% 0.46% -2.31% -2.36% -2.19% -2.51% 0.02% -
ROE 2.11% 1.29% -8.11% -8.63% -7.93% -7.64% -0.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 606.61 548.48 504.53 525.48 512.74 481.56 481.76 16.62%
EPS 3.27 1.97 -12.33 -13.11 -12.13 -12.76 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.52 1.52 1.53 1.67 1.61 -2.50%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 98.91 89.48 85.85 82.67 83.46 78.46 78.78 16.39%
EPS 0.53 0.32 -2.10 -2.06 -1.97 -2.08 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2527 0.2496 0.2586 0.2391 0.249 0.2721 0.2633 -2.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.70 0.61 0.60 0.52 0.55 0.68 0.83 -
P/RPS 0.12 0.11 0.12 0.10 0.11 0.14 0.17 -20.73%
P/EPS 21.38 30.94 -4.86 -3.97 -4.54 -5.33 -126.60 -
EY 4.68 3.23 -20.56 -25.22 -22.05 -18.76 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.39 0.34 0.36 0.41 0.52 -9.19%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 24/11/06 22/08/06 30/05/06 14/03/06 25/11/05 -
Price 1.10 0.85 0.58 0.50 0.55 0.55 0.72 -
P/RPS 0.18 0.15 0.11 0.10 0.11 0.11 0.15 12.93%
P/EPS 33.60 43.12 -4.70 -3.81 -4.54 -4.31 -109.82 -
EY 2.98 2.32 -21.26 -26.23 -22.05 -23.19 -0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.38 0.33 0.36 0.33 0.45 35.56%

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