[JSB] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 67.99%
YoY- -16.48%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 302,034 269,137 272,452 256,204 316,018 360,718 406,182 -4.81%
PBT 1,680 1,689 6,225 5,314 6,946 7,948 9,756 -25.40%
Tax -682 -592 -2,726 -2,643 -3,748 -4,902 -5,368 -29.08%
NP 998 1,097 3,499 2,671 3,198 3,046 4,388 -21.86%
-
NP to SH 419 508 3,499 2,671 3,198 3,046 4,388 -32.38%
-
Tax Rate 40.60% 35.05% 43.79% 49.74% 53.96% 61.68% 55.02% -
Total Cost 301,036 268,040 268,953 253,533 312,820 357,672 401,794 -4.69%
-
Net Worth 109,806 116,840 118,082 116,539 115,302 110,894 114,085 -0.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 1,563 2,088 - - -
Div Payout % - - - 58.54% 65.31% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 109,806 116,840 118,082 116,539 115,302 110,894 114,085 -0.63%
NOSH 72,241 72,571 72,443 72,384 72,517 72,009 74,600 -0.53%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.33% 0.41% 1.28% 1.04% 1.01% 0.84% 1.08% -
ROE 0.38% 0.43% 2.96% 2.29% 2.77% 2.75% 3.85% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 418.09 370.86 376.09 353.95 435.78 500.93 544.48 -4.30%
EPS 0.58 0.70 4.83 3.69 4.41 4.23 0.00 -
DPS 0.00 0.00 0.00 2.16 2.88 0.00 0.00 -
NAPS 1.52 1.61 1.63 1.61 1.59 1.54 1.5293 -0.10%
Adjusted Per Share Value based on latest NOSH - 72,550
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 67.88 60.49 61.23 57.58 71.02 81.07 91.29 -4.81%
EPS 0.09 0.11 0.79 0.60 0.72 0.68 0.99 -32.93%
DPS 0.00 0.00 0.00 0.35 0.47 0.00 0.00 -
NAPS 0.2468 0.2626 0.2654 0.2619 0.2591 0.2492 0.2564 -0.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.60 0.83 0.86 1.06 1.19 1.24 1.32 -
P/RPS 0.14 0.22 0.23 0.30 0.27 0.25 0.24 -8.58%
P/EPS 103.45 118.57 17.81 28.73 26.98 29.31 22.44 28.99%
EY 0.97 0.84 5.62 3.48 3.71 3.41 4.46 -22.44%
DY 0.00 0.00 0.00 2.04 2.42 0.00 0.00 -
P/NAPS 0.39 0.52 0.53 0.66 0.75 0.81 0.86 -12.34%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 25/11/05 25/11/04 17/11/03 28/11/02 21/11/01 27/11/00 -
Price 0.58 0.72 0.90 1.12 1.21 1.30 1.30 -
P/RPS 0.14 0.19 0.24 0.32 0.28 0.26 0.24 -8.58%
P/EPS 100.00 102.86 18.63 30.35 27.44 30.73 22.10 28.59%
EY 1.00 0.97 5.37 3.29 3.64 3.25 4.52 -22.22%
DY 0.00 0.00 0.00 1.93 2.38 0.00 0.00 -
P/NAPS 0.38 0.45 0.55 0.70 0.76 0.84 0.85 -12.55%

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