[JSB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.44%
YoY- 142.89%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 722,416 647,209 619,015 552,310 499,490 440,105 398,142 48.81%
PBT 10,461 6,431 7,678 7,611 7,802 4,932 2,416 165.89%
Tax -4,115 -3,755 -3,957 -3,074 -3,300 -2,149 -594 263.83%
NP 6,346 2,676 3,721 4,537 4,502 2,783 1,822 129.94%
-
NP to SH 5,164 1,709 2,842 4,005 3,948 2,375 1,431 135.45%
-
Tax Rate 39.34% 58.39% 51.54% 40.39% 42.30% 43.57% 24.59% -
Total Cost 716,070 644,533 615,294 547,773 494,988 437,322 396,320 48.39%
-
Net Worth 118,912 114,154 113,205 115,133 113,552 112,454 111,062 4.66%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,802 1,802 1,802 - - - - -
Div Payout % 34.91% 105.48% 63.43% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 118,912 114,154 113,205 115,133 113,552 112,454 111,062 4.66%
NOSH 72,507 72,249 72,105 73,333 72,326 72,551 72,589 -0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.88% 0.41% 0.60% 0.82% 0.90% 0.63% 0.46% -
ROE 4.34% 1.50% 2.51% 3.48% 3.48% 2.11% 1.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 996.33 895.79 858.49 753.15 690.60 606.61 548.48 48.93%
EPS 7.12 2.37 3.94 5.46 5.46 3.27 1.97 135.69%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.58 1.57 1.57 1.57 1.55 1.53 4.74%
Adjusted Per Share Value based on latest NOSH - 73,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 162.36 145.46 139.12 124.13 112.26 98.91 89.48 48.81%
EPS 1.16 0.38 0.64 0.90 0.89 0.53 0.32 136.16%
DPS 0.41 0.41 0.41 0.00 0.00 0.00 0.00 -
NAPS 0.2672 0.2566 0.2544 0.2588 0.2552 0.2527 0.2496 4.65%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.85 0.85 0.86 1.07 1.39 0.70 0.61 -
P/RPS 0.09 0.09 0.10 0.14 0.20 0.12 0.11 -12.53%
P/EPS 11.93 35.93 21.82 19.59 25.46 21.38 30.94 -47.05%
EY 8.38 2.78 4.58 5.10 3.93 4.68 3.23 88.92%
DY 2.94 2.94 2.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.55 0.68 0.89 0.45 0.40 19.13%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 27/02/08 27/11/07 27/08/07 30/05/07 26/02/07 -
Price 1.05 1.02 1.05 1.08 1.10 1.10 0.85 -
P/RPS 0.11 0.11 0.12 0.14 0.16 0.18 0.15 -18.69%
P/EPS 14.74 43.12 26.64 19.78 20.15 33.60 43.12 -51.14%
EY 6.78 2.32 3.75 5.06 4.96 2.98 2.32 104.54%
DY 2.38 2.45 2.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.67 0.69 0.70 0.71 0.56 9.31%

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