[JSB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 41.14%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 669,074 667,640 673,118 767,300 795,892 589,092 386,394 9.57%
PBT 4,332 3,392 7,422 15,542 17,268 11,702 928 29.24%
Tax -2,924 -2,324 -3,318 -5,526 -5,244 -4,930 486 -
NP 1,408 1,068 4,104 10,016 12,024 6,772 1,414 -0.07%
-
NP to SH 1,378 1,246 3,064 10,388 10,410 5,766 732 11.10%
-
Tax Rate 67.50% 68.51% 44.70% 35.56% 30.37% 42.13% -52.37% -
Total Cost 667,666 666,572 669,014 757,284 783,868 582,320 384,980 9.60%
-
Net Worth 151,460 143,434 141,582 131,842 118,888 113,726 111,263 5.26%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 151,460 143,434 141,582 131,842 118,888 113,726 111,263 5.26%
NOSH 72,469 72,441 72,606 72,440 72,493 72,437 73,200 -0.16%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.21% 0.16% 0.61% 1.31% 1.51% 1.15% 0.37% -
ROE 0.91% 0.87% 2.16% 7.88% 8.76% 5.07% 0.66% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 923.26 921.62 927.08 1,059.21 1,097.89 813.25 527.86 9.75%
EPS 1.90 1.72 4.22 14.34 14.36 7.96 1.00 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.98 1.95 1.82 1.64 1.57 1.52 5.44%
Adjusted Per Share Value based on latest NOSH - 72,440
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 150.37 150.05 151.28 172.45 178.87 132.40 86.84 9.57%
EPS 0.31 0.28 0.69 2.33 2.34 1.30 0.16 11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3404 0.3224 0.3182 0.2963 0.2672 0.2556 0.2501 5.26%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.63 0.82 0.76 0.95 0.85 1.39 0.52 -
P/RPS 0.07 0.09 0.08 0.09 0.08 0.17 0.10 -5.76%
P/EPS 33.13 47.67 18.01 6.62 5.92 17.46 52.00 -7.23%
EY 3.02 2.10 5.55 15.09 16.89 5.73 1.92 7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.39 0.52 0.52 0.89 0.34 -2.06%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 24/08/11 26/08/10 18/08/09 27/08/08 27/08/07 22/08/06 -
Price 0.66 0.66 0.83 0.85 1.05 1.10 0.50 -
P/RPS 0.07 0.07 0.09 0.08 0.10 0.14 0.09 -4.09%
P/EPS 34.71 38.37 19.67 5.93 7.31 13.82 50.00 -5.89%
EY 2.88 2.61 5.08 16.87 13.68 7.24 2.00 6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.43 0.47 0.64 0.70 0.33 -0.51%

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