[JSB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 14.03%
YoY- -85.48%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 783,041 608,270 402,712 358,849 363,269 341,605 421,357 10.87%
PBT 23,693 9,168 2,240 2,252 8,300 7,085 9,261 16.93%
Tax -5,820 -4,218 -909 -789 -3,634 -3,524 -4,997 2.57%
NP 17,873 4,949 1,330 1,462 4,665 3,561 4,264 26.95%
-
NP to SH 16,249 3,990 558 677 4,665 3,561 4,264 24.95%
-
Tax Rate 24.56% 46.01% 40.58% 35.04% 43.78% 49.74% 53.96% -
Total Cost 765,168 603,321 401,381 357,386 358,604 338,044 417,093 10.63%
-
Net Worth 124,623 113,777 109,806 116,839 118,082 116,539 115,302 1.30%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 2,084 2,784 -
Div Payout % - - - - - 58.54% 65.31% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 124,623 113,777 109,806 116,839 118,082 116,539 115,302 1.30%
NOSH 72,455 72,469 72,241 72,571 72,443 72,384 72,517 -0.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.28% 0.81% 0.33% 0.41% 1.28% 1.04% 1.01% -
ROE 13.04% 3.51% 0.51% 0.58% 3.95% 3.06% 3.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,080.72 839.34 557.45 494.48 501.46 471.93 581.05 10.88%
EPS 22.43 5.51 0.77 0.93 6.44 4.92 5.88 24.97%
DPS 0.00 0.00 0.00 0.00 0.00 2.88 3.84 -
NAPS 1.72 1.57 1.52 1.61 1.63 1.61 1.59 1.31%
Adjusted Per Share Value based on latest NOSH - 72,758
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 175.99 136.71 90.51 80.65 81.64 76.77 94.70 10.87%
EPS 3.65 0.90 0.13 0.15 1.05 0.80 0.96 24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.63 -
NAPS 0.2801 0.2557 0.2468 0.2626 0.2654 0.2619 0.2591 1.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.00 1.07 0.60 0.83 0.86 1.06 1.19 -
P/RPS 0.09 0.13 0.11 0.17 0.17 0.22 0.20 -12.45%
P/EPS 4.46 19.43 77.59 88.93 13.35 21.54 20.24 -22.26%
EY 22.43 5.15 1.29 1.12 7.49 4.64 4.94 28.65%
DY 0.00 0.00 0.00 0.00 0.00 2.72 3.23 -
P/NAPS 0.58 0.68 0.39 0.52 0.53 0.66 0.75 -4.18%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 27/11/07 24/11/06 25/11/05 25/11/04 17/11/03 28/11/02 -
Price 0.70 1.08 0.58 0.72 0.90 1.12 1.21 -
P/RPS 0.06 0.13 0.10 0.15 0.18 0.24 0.21 -18.82%
P/EPS 3.12 19.61 75.00 77.14 13.98 22.76 20.58 -26.95%
EY 32.04 5.10 1.33 1.30 7.16 4.39 4.86 36.89%
DY 0.00 0.00 0.00 0.00 0.00 2.57 3.17 -
P/NAPS 0.41 0.69 0.38 0.45 0.55 0.70 0.76 -9.76%

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