[JSB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 115.32%
YoY- 115.47%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 552,310 499,490 440,105 398,142 382,001 367,839 371,349 30.26%
PBT 7,611 7,802 4,932 2,416 -8,327 -8,801 -8,431 -
Tax -3,074 -3,300 -2,149 -594 -500 109 301 -
NP 4,537 4,502 2,783 1,822 -8,827 -8,692 -8,130 -
-
NP to SH 4,005 3,948 2,375 1,431 -9,338 -9,180 -8,783 -
-
Tax Rate 40.39% 42.30% 43.57% 24.59% - - - -
Total Cost 547,773 494,988 437,322 396,320 390,828 376,531 379,479 27.69%
-
Net Worth 115,133 113,552 112,454 111,062 115,085 106,400 110,809 2.58%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 115,133 113,552 112,454 111,062 115,085 106,400 110,809 2.58%
NOSH 73,333 72,326 72,551 72,589 75,714 70,000 72,424 0.83%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.82% 0.90% 0.63% 0.46% -2.31% -2.36% -2.19% -
ROE 3.48% 3.48% 2.11% 1.29% -8.11% -8.63% -7.93% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 753.15 690.60 606.61 548.48 504.53 525.48 512.74 29.18%
EPS 5.46 5.46 3.27 1.97 -12.33 -13.11 -12.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.55 1.53 1.52 1.52 1.53 1.73%
Adjusted Per Share Value based on latest NOSH - 72,589
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 124.13 112.26 98.91 89.48 85.85 82.67 83.46 30.26%
EPS 0.90 0.89 0.53 0.32 -2.10 -2.06 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2588 0.2552 0.2527 0.2496 0.2586 0.2391 0.249 2.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.07 1.39 0.70 0.61 0.60 0.52 0.55 -
P/RPS 0.14 0.20 0.12 0.11 0.12 0.10 0.11 17.42%
P/EPS 19.59 25.46 21.38 30.94 -4.86 -3.97 -4.54 -
EY 5.10 3.93 4.68 3.23 -20.56 -25.22 -22.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.89 0.45 0.40 0.39 0.34 0.36 52.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 30/05/07 26/02/07 24/11/06 22/08/06 30/05/06 -
Price 1.08 1.10 1.10 0.85 0.58 0.50 0.55 -
P/RPS 0.14 0.16 0.18 0.15 0.11 0.10 0.11 17.42%
P/EPS 19.78 20.15 33.60 43.12 -4.70 -3.81 -4.54 -
EY 5.06 4.96 2.98 2.32 -21.26 -26.23 -22.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.71 0.56 0.38 0.33 0.36 54.23%

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