[JSB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.51%
YoY- -48.22%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 491,540 476,692 509,640 525,808 587,281 456,203 302,034 8.44%
PBT 3,349 3,674 6,979 10,113 17,770 6,876 1,680 12.17%
Tax -2,049 -1,872 -3,530 -3,939 -4,365 -3,164 -682 20.10%
NP 1,300 1,802 3,449 6,174 13,405 3,712 998 4.50%
-
NP to SH 798 1,678 3,057 6,311 12,187 2,993 419 11.32%
-
Tax Rate 61.18% 50.95% 50.58% 38.95% 24.56% 46.02% 40.60% -
Total Cost 490,240 474,890 506,191 519,634 573,876 452,491 301,036 8.45%
-
Net Worth 149,286 142,485 139,810 131,147 124,623 113,777 109,806 5.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 149,286 142,485 139,810 131,147 124,623 113,777 109,806 5.24%
NOSH 72,469 72,327 72,440 72,456 72,455 72,469 72,241 0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.26% 0.38% 0.68% 1.17% 2.28% 0.81% 0.33% -
ROE 0.53% 1.18% 2.19% 4.81% 9.78% 2.63% 0.38% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 678.28 659.07 703.53 725.68 810.54 629.51 418.09 8.39%
EPS 1.10 2.32 4.22 8.71 16.82 4.13 0.58 11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.97 1.93 1.81 1.72 1.57 1.52 5.19%
Adjusted Per Share Value based on latest NOSH - 72,532
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 110.47 107.13 114.54 118.17 131.99 102.53 67.88 8.44%
EPS 0.18 0.38 0.69 1.42 2.74 0.67 0.09 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3355 0.3202 0.3142 0.2947 0.2801 0.2557 0.2468 5.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.67 0.68 0.71 0.74 1.00 1.07 0.60 -
P/RPS 0.10 0.10 0.10 0.10 0.12 0.17 0.14 -5.44%
P/EPS 60.84 29.31 16.82 8.50 5.95 25.91 103.45 -8.45%
EY 1.64 3.41 5.94 11.77 16.82 3.86 0.97 9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.37 0.41 0.58 0.68 0.39 -2.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 30/11/10 06/11/09 26/11/08 27/11/07 24/11/06 -
Price 0.64 0.75 0.76 0.69 0.70 1.08 0.58 -
P/RPS 0.09 0.11 0.11 0.10 0.09 0.17 0.14 -7.09%
P/EPS 58.12 32.33 18.01 7.92 4.16 26.15 100.00 -8.63%
EY 1.72 3.09 5.55 12.62 24.03 3.82 1.00 9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.39 0.38 0.41 0.69 0.38 -3.33%

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