[JSB] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -156.5%
YoY- -254.55%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 162,813 96,108 79,967 81,385 79,544 87,539 107,902 7.09%
PBT 803 736 -10,007 -191 1,381 -232 1,821 -12.75%
Tax -794 89 183 -795 -743 500 -162 30.31%
NP 9 825 -9,824 -986 638 268 1,659 -58.06%
-
NP to SH -151 1,012 -9,757 -986 638 268 1,659 -
-
Tax Rate 98.88% -12.09% - - 53.80% - 8.90% -
Total Cost 162,804 95,283 89,791 82,371 78,906 87,271 106,243 7.36%
-
Net Worth 113,205 111,062 121,064 117,507 117,326 72,857 113,739 -0.07%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,802 - - - 1,574 1,573 2,897 -7.60%
Div Payout % 0.00% - - - 246.72% 587.21% 174.67% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 113,205 111,062 121,064 117,507 117,326 72,857 113,739 -0.07%
NOSH 72,105 72,589 72,493 72,535 72,873 72,857 72,445 -0.07%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.01% 0.86% -12.29% -1.21% 0.80% 0.31% 1.54% -
ROE -0.13% 0.91% -8.06% -0.84% 0.54% 0.37% 1.46% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 225.80 132.40 110.31 112.20 109.15 120.15 148.94 7.17%
EPS -0.21 1.39 -13.46 -1.36 0.88 0.37 2.29 -
DPS 2.50 0.00 0.00 0.00 2.16 2.16 4.00 -7.53%
NAPS 1.57 1.53 1.67 1.62 1.61 1.00 1.57 0.00%
Adjusted Per Share Value based on latest NOSH - 72,535
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 36.59 21.60 17.97 18.29 17.88 19.67 24.25 7.09%
EPS -0.03 0.23 -2.19 -0.22 0.14 0.06 0.37 -
DPS 0.41 0.00 0.00 0.00 0.35 0.35 0.65 -7.38%
NAPS 0.2544 0.2496 0.2721 0.2641 0.2637 0.1637 0.2556 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.86 0.61 0.68 0.88 1.03 1.18 1.25 -
P/RPS 0.38 0.46 0.62 0.78 0.94 0.98 0.84 -12.37%
P/EPS -410.67 43.75 -5.05 -64.74 117.65 320.79 54.59 -
EY -0.24 2.29 -19.79 -1.54 0.85 0.31 1.83 -
DY 2.91 0.00 0.00 0.00 2.10 1.83 3.20 -1.57%
P/NAPS 0.55 0.40 0.41 0.54 0.64 1.18 0.80 -6.05%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 14/03/06 28/02/05 27/02/04 26/02/03 07/03/02 -
Price 1.05 0.85 0.55 0.82 1.06 0.98 1.21 -
P/RPS 0.47 0.64 0.50 0.73 0.97 0.82 0.81 -8.66%
P/EPS -501.39 60.97 -4.09 -60.32 121.08 266.42 52.84 -
EY -0.20 1.64 -24.47 -1.66 0.83 0.38 1.89 -
DY 2.38 0.00 0.00 0.00 2.04 2.20 3.31 -5.34%
P/NAPS 0.67 0.56 0.33 0.51 0.66 0.98 0.77 -2.29%

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