[JSB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -90.54%
YoY- -94.5%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 392,796 303,816 308,864 320,724 438,432 460,892 476,128 -3.15%
PBT 800 1,248 9,416 2,024 11,184 8,268 7,560 -31.21%
Tax 1,736 -1,196 -4,120 -1,696 -5,216 -5,960 -6,068 -
NP 2,536 52 5,296 328 5,968 2,308 1,492 9.23%
-
NP to SH 1,912 52 5,296 328 5,968 2,308 1,492 4.21%
-
Tax Rate -217.00% 95.83% 43.76% 83.79% 46.64% 72.09% 80.26% -
Total Cost 390,260 303,764 303,568 320,396 432,464 458,584 474,636 -3.20%
-
Net Worth 110,809 105,950 117,930 119,272 115,883 109,110 110,214 0.08%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 110,809 105,950 117,930 119,272 115,883 109,110 110,214 0.08%
NOSH 72,424 65,000 72,349 74,545 72,427 72,124 74,600 -0.49%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.65% 0.02% 1.71% 0.10% 1.36% 0.50% 0.31% -
ROE 1.73% 0.05% 4.49% 0.28% 5.15% 2.12% 1.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 542.35 467.41 426.90 430.24 605.34 639.02 638.24 -2.67%
EPS 2.64 0.08 7.32 0.44 8.24 3.20 2.00 4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.63 1.63 1.60 1.60 1.5128 1.4774 0.58%
Adjusted Per Share Value based on latest NOSH - 74,545
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 88.28 68.28 69.42 72.08 98.54 103.58 107.01 -3.15%
EPS 0.43 0.01 1.19 0.07 1.34 0.52 0.34 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.249 0.2381 0.265 0.2681 0.2604 0.2452 0.2477 0.08%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.55 0.83 0.99 1.05 1.19 1.42 2.07 -
P/RPS 0.10 0.18 0.23 0.24 0.20 0.22 0.32 -17.61%
P/EPS 20.83 1,037.50 13.52 238.64 14.44 44.38 103.50 -23.43%
EY 4.80 0.10 7.39 0.42 6.92 2.25 0.97 30.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.51 0.61 0.66 0.74 0.94 1.40 -20.24%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 26/05/05 28/05/04 28/05/03 30/05/02 18/05/01 31/05/00 -
Price 0.55 0.72 0.92 0.92 1.21 1.28 1.68 -
P/RPS 0.10 0.15 0.22 0.21 0.20 0.20 0.26 -14.71%
P/EPS 20.83 900.00 12.57 209.09 14.68 40.00 84.00 -20.72%
EY 4.80 0.11 7.96 0.48 6.81 2.50 1.19 26.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.56 0.58 0.76 0.85 1.14 -17.47%

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