[JSB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 56.09%
YoY- 307.18%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 635,589 679,520 701,077 783,041 608,270 402,712 358,849 9.99%
PBT 4,898 9,305 13,484 23,693 9,168 2,240 2,252 13.81%
Tax -2,496 -4,706 -5,252 -5,820 -4,218 -909 -789 21.14%
NP 2,402 4,598 8,232 17,873 4,949 1,330 1,462 8.62%
-
NP to SH 2,237 4,076 8,414 16,249 3,990 558 677 22.03%
-
Tax Rate 50.96% 50.57% 38.95% 24.56% 46.01% 40.58% 35.04% -
Total Cost 633,186 674,921 692,845 765,168 603,321 401,381 357,386 9.99%
-
Net Worth 142,485 139,810 131,147 124,623 113,777 109,806 116,839 3.36%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 142,485 139,810 131,147 124,623 113,777 109,806 116,839 3.36%
NOSH 72,327 72,440 72,456 72,455 72,469 72,241 72,571 -0.05%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.38% 0.68% 1.17% 2.28% 0.81% 0.33% 0.41% -
ROE 1.57% 2.92% 6.42% 13.04% 3.51% 0.51% 0.58% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 878.76 938.04 967.58 1,080.72 839.34 557.45 494.48 10.05%
EPS 3.09 5.63 11.61 22.43 5.51 0.77 0.93 22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.93 1.81 1.72 1.57 1.52 1.61 3.41%
Adjusted Per Share Value based on latest NOSH - 72,502
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 142.85 152.72 157.56 175.99 136.71 90.51 80.65 9.99%
EPS 0.50 0.92 1.89 3.65 0.90 0.13 0.15 22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3202 0.3142 0.2947 0.2801 0.2557 0.2468 0.2626 3.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.68 0.71 0.74 1.00 1.07 0.60 0.83 -
P/RPS 0.08 0.08 0.08 0.09 0.13 0.11 0.17 -11.80%
P/EPS 21.98 12.62 6.37 4.46 19.43 77.59 88.93 -20.77%
EY 4.55 7.92 15.69 22.43 5.15 1.29 1.12 26.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.41 0.58 0.68 0.39 0.52 -6.38%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 30/11/10 06/11/09 26/11/08 27/11/07 24/11/06 25/11/05 -
Price 0.75 0.76 0.69 0.70 1.08 0.58 0.72 -
P/RPS 0.09 0.08 0.07 0.06 0.13 0.10 0.15 -8.15%
P/EPS 24.25 13.51 5.94 3.12 19.61 75.00 77.14 -17.53%
EY 4.12 7.40 16.83 32.04 5.10 1.33 1.30 21.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.38 0.41 0.69 0.38 0.45 -2.77%

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