[JSB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -23.43%
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 383,650 397,946 294,546 193,197 174,462 165,677 164,945 15.09%
PBT 7,771 8,634 5,851 464 946 3,293 3,172 16.09%
Tax -2,763 -2,622 -2,465 243 0 -1,539 -1,582 9.73%
NP 5,008 6,012 3,386 707 946 1,754 1,590 21.05%
-
NP to SH 5,194 5,205 2,883 366 297 1,754 1,590 21.78%
-
Tax Rate 35.56% 30.37% 42.13% -52.37% 0.00% 46.74% 49.87% -
Total Cost 378,642 391,934 291,160 192,490 173,516 163,923 163,355 15.02%
-
Net Worth 131,842 118,888 113,726 111,263 118,473 118,866 117,616 1.91%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 131,842 118,888 113,726 111,263 118,473 118,866 117,616 1.91%
NOSH 72,440 72,493 72,437 73,200 72,682 72,479 72,602 -0.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.31% 1.51% 1.15% 0.37% 0.54% 1.06% 0.96% -
ROE 3.94% 4.38% 2.54% 0.33% 0.25% 1.48% 1.35% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 529.61 548.94 406.62 263.93 240.03 228.59 227.19 15.13%
EPS 7.17 7.18 3.98 0.50 0.41 2.42 2.19 21.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.64 1.57 1.52 1.63 1.64 1.62 1.95%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 86.22 89.44 66.20 43.42 39.21 37.24 37.07 15.09%
EPS 1.17 1.17 0.65 0.08 0.07 0.39 0.36 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2963 0.2672 0.2556 0.2501 0.2663 0.2671 0.2643 1.92%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.95 0.85 1.39 0.52 0.70 0.85 0.95 -
P/RPS 0.18 0.15 0.34 0.20 0.29 0.37 0.42 -13.15%
P/EPS 13.25 11.84 34.92 104.00 171.31 35.12 43.38 -17.92%
EY 7.55 8.45 2.86 0.96 0.58 2.85 2.31 21.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.89 0.34 0.43 0.52 0.59 -2.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 27/08/08 27/08/07 22/08/06 22/08/05 25/08/04 01/08/03 -
Price 0.85 1.05 1.10 0.50 0.83 0.90 1.05 -
P/RPS 0.16 0.19 0.27 0.19 0.35 0.39 0.46 -16.12%
P/EPS 11.85 14.62 27.64 100.00 203.12 37.19 47.95 -20.76%
EY 8.44 6.84 3.62 1.00 0.49 2.69 2.09 26.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.70 0.33 0.51 0.55 0.65 -5.25%

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