[JSB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -23.69%
YoY- 43.87%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 499,490 367,839 362,622 336,481 344,018 454,868 504,545 -0.16%
PBT 7,802 -8,801 3,687 6,816 4,591 9,762 10,955 -5.49%
Tax -3,300 109 -2,281 -3,343 -2,177 -3,824 -5,225 -7.36%
NP 4,502 -8,692 1,406 3,473 2,414 5,938 5,730 -3.93%
-
NP to SH 3,948 -9,180 1,057 3,473 2,414 5,938 5,730 -6.01%
-
Tax Rate 42.30% - 61.87% 49.05% 47.42% 39.17% 47.70% -
Total Cost 494,988 376,531 361,216 333,008 341,604 448,930 498,815 -0.12%
-
Net Worth 113,552 106,400 119,115 119,525 117,450 116,446 113,717 -0.02%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 1,574 3,653 6,266 4,476 -
Div Payout % - - - 45.32% 151.34% 105.53% 78.12% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 113,552 106,400 119,115 119,525 117,450 116,446 113,717 -0.02%
NOSH 72,326 70,000 73,076 72,881 72,500 72,327 71,973 0.08%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.90% -2.36% 0.39% 1.03% 0.70% 1.31% 1.14% -
ROE 3.48% -8.63% 0.89% 2.91% 2.06% 5.10% 5.04% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 690.60 525.48 496.22 461.68 474.51 628.90 701.02 -0.24%
EPS 5.46 -13.11 1.45 4.77 3.33 8.21 7.96 -6.08%
DPS 0.00 0.00 0.00 2.16 5.04 8.64 6.22 -
NAPS 1.57 1.52 1.63 1.64 1.62 1.61 1.58 -0.10%
Adjusted Per Share Value based on latest NOSH - 72,881
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 112.26 82.67 81.50 75.62 77.32 102.23 113.39 -0.16%
EPS 0.89 -2.06 0.24 0.78 0.54 1.33 1.29 -5.99%
DPS 0.00 0.00 0.00 0.35 0.82 1.41 1.01 -
NAPS 0.2552 0.2391 0.2677 0.2686 0.264 0.2617 0.2556 -0.02%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.39 0.52 0.70 0.85 0.95 1.15 1.30 -
P/RPS 0.20 0.10 0.14 0.18 0.20 0.18 0.19 0.85%
P/EPS 25.46 -3.97 48.40 17.84 28.53 14.01 16.33 7.67%
EY 3.93 -25.22 2.07 5.61 3.50 7.14 6.12 -7.11%
DY 0.00 0.00 0.00 2.54 5.30 7.51 4.78 -
P/NAPS 0.89 0.34 0.43 0.52 0.59 0.71 0.82 1.37%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 22/08/06 22/08/05 25/08/04 01/08/03 29/08/02 10/10/01 -
Price 1.10 0.50 0.83 0.90 1.05 1.21 1.25 -
P/RPS 0.16 0.10 0.17 0.19 0.22 0.19 0.18 -1.94%
P/EPS 20.15 -3.81 57.38 18.89 31.53 14.74 15.70 4.24%
EY 4.96 -26.23 1.74 5.29 3.17 6.79 6.37 -4.08%
DY 0.00 0.00 0.00 2.40 4.80 7.14 4.98 -
P/NAPS 0.70 0.33 0.51 0.55 0.65 0.75 0.79 -1.99%

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