[JSB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -47.05%
YoY- 536.68%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 621,864 715,148 671,304 672,236 673,424 560,648 392,796 7.95%
PBT 2,632 1,608 4,428 12,116 5,876 10,864 800 21.93%
Tax -1,964 -1,532 -3,320 -5,288 -3,676 -4,484 1,736 -
NP 668 76 1,108 6,828 2,200 6,380 2,536 -19.91%
-
NP to SH 820 724 64 7,360 1,156 5,688 1,912 -13.14%
-
Tax Rate 74.62% 95.27% 74.98% 43.64% 62.56% 41.27% -217.00% -
Total Cost 621,196 715,072 670,196 665,408 671,224 554,268 390,260 8.04%
-
Net Worth 150,735 142,628 154,399 128,148 114,154 112,454 110,809 5.25%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 150,735 142,628 154,399 128,148 114,154 112,454 110,809 5.25%
NOSH 72,469 72,400 80,000 72,440 72,249 72,551 72,424 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.11% 0.01% 0.17% 1.02% 0.33% 1.14% 0.65% -
ROE 0.54% 0.51% 0.04% 5.74% 1.01% 5.06% 1.73% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 858.11 987.77 839.13 927.98 932.07 772.76 542.35 7.93%
EPS 1.12 1.00 0.08 10.16 1.60 7.84 2.64 -13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.97 1.93 1.769 1.58 1.55 1.53 5.24%
Adjusted Per Share Value based on latest NOSH - 72,440
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 139.76 160.73 150.87 151.08 151.35 126.00 88.28 7.95%
EPS 0.18 0.16 0.01 1.65 0.26 1.28 0.43 -13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3388 0.3205 0.347 0.288 0.2566 0.2527 0.249 5.26%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.70 0.79 0.99 0.85 0.85 0.70 0.55 -
P/RPS 0.08 0.08 0.12 0.09 0.09 0.09 0.10 -3.64%
P/EPS 61.86 79.00 1,237.50 8.37 53.13 8.93 20.83 19.87%
EY 1.62 1.27 0.08 11.95 1.88 11.20 4.80 -16.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.51 0.48 0.54 0.45 0.36 -0.94%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 25/05/10 18/05/09 27/05/08 30/05/07 30/05/06 -
Price 0.62 0.775 0.75 0.99 1.02 1.10 0.55 -
P/RPS 0.07 0.08 0.09 0.11 0.11 0.14 0.10 -5.76%
P/EPS 54.79 77.50 937.50 9.74 63.75 14.03 20.83 17.47%
EY 1.83 1.29 0.11 10.26 1.57 7.13 4.80 -14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.39 0.56 0.65 0.71 0.36 -2.99%

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