[JSB] YoY 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- -28.32%
YoY- 94.42%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 108,837 94,675 106,775 91,259 91,534 122,483 141,973 -4.33%
PBT 1,216 742 2,932 2,142 1,651 2,647 4,423 -19.35%
Tax -925 -316 -1,187 -1,061 -1,095 -1,783 -2,104 -12.79%
NP 291 426 1,745 1,081 556 864 2,319 -29.23%
-
NP to SH 53 211 1,745 1,081 556 864 2,319 -46.71%
-
Tax Rate 76.07% 42.59% 40.48% 49.53% 66.32% 67.36% 47.57% -
Total Cost 108,546 94,249 105,030 90,178 90,978 121,619 139,654 -4.11%
-
Net Worth 115,085 117,141 118,022 116,806 114,810 111,811 114,085 0.14%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 1,567 2,079 - - -
Div Payout % - - - 144.97% 374.03% - - -
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 115,085 117,141 118,022 116,806 114,810 111,811 114,085 0.14%
NOSH 75,714 72,758 72,406 72,550 72,207 72,605 74,600 0.24%
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 0.27% 0.45% 1.63% 1.18% 0.61% 0.71% 1.63% -
ROE 0.05% 0.18% 1.48% 0.93% 0.48% 0.77% 2.03% -
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 143.75 130.12 147.47 125.79 126.76 168.70 190.31 -4.56%
EPS 0.07 0.29 2.41 1.49 0.77 1.19 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 24.46 21.28 24.00 20.51 20.57 27.53 31.91 -4.33%
EPS 0.01 0.05 0.39 0.24 0.12 0.19 0.52 -48.22%
DPS 0.00 0.00 0.00 0.35 0.47 0.00 0.00 -
NAPS 0.2586 0.2633 0.2653 0.2625 0.258 0.2513 0.2564 0.14%
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 0.42 0.64 0.58 0.84 0.94 0.74 0.69 -7.93%
P/EPS 857.14 286.21 35.68 71.14 154.55 104.20 42.46 64.97%
EY 0.12 0.35 2.80 1.41 0.65 0.96 2.35 -39.07%
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 0.40 0.55 0.61 0.89 0.95 0.77 0.68 -8.46%
P/EPS 828.57 248.28 37.34 75.17 157.14 109.24 41.82 64.45%
EY 0.12 0.40 2.68 1.33 0.64 0.92 2.39 -39.24%
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