[JSB] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 19.12%
YoY- 40.76%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 552,310 382,001 350,522 351,997 343,743 423,919 485,055 2.18%
PBT 7,611 -8,327 1,497 7,606 5,082 8,766 9,179 -3.07%
Tax -3,074 -500 -1,410 -3,469 -2,143 -3,136 -4,904 -7.48%
NP 4,537 -8,827 87 4,137 2,939 5,630 4,275 0.99%
-
NP to SH 4,005 -9,338 -477 4,137 2,939 5,630 4,275 -1.08%
-
Tax Rate 40.39% - 94.19% 45.61% 42.17% 35.77% 53.43% -
Total Cost 547,773 390,828 350,435 347,860 340,804 418,289 480,780 2.19%
-
Net Worth 115,133 115,085 117,141 118,022 116,806 114,810 111,811 0.48%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 1,574 1,573 5,209 7,612 -
Div Payout % - - - 38.05% 53.55% 92.53% 178.07% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 115,133 115,085 117,141 118,022 116,806 114,810 111,811 0.48%
NOSH 73,333 75,714 72,758 72,406 72,550 72,207 72,605 0.16%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.82% -2.31% 0.02% 1.18% 0.85% 1.33% 0.88% -
ROE 3.48% -8.11% -0.41% 3.51% 2.52% 4.90% 3.82% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 753.15 504.53 481.76 486.14 473.80 587.08 668.07 2.01%
EPS 5.46 -12.33 -0.66 5.71 4.05 7.80 5.89 -1.25%
DPS 0.00 0.00 0.00 2.16 2.17 7.20 10.48 -
NAPS 1.57 1.52 1.61 1.63 1.61 1.59 1.54 0.32%
Adjusted Per Share Value based on latest NOSH - 72,406
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 124.13 85.85 78.78 79.11 77.25 95.27 109.01 2.18%
EPS 0.90 -2.10 -0.11 0.93 0.66 1.27 0.96 -1.06%
DPS 0.00 0.00 0.00 0.35 0.35 1.17 1.71 -
NAPS 0.2588 0.2586 0.2633 0.2653 0.2625 0.258 0.2513 0.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.07 0.60 0.83 0.86 1.06 1.19 1.24 -
P/RPS 0.14 0.12 0.17 0.18 0.22 0.20 0.19 -4.96%
P/EPS 19.59 -4.86 -126.60 15.05 26.17 15.26 21.06 -1.19%
EY 5.10 -20.56 -0.79 6.64 3.82 6.55 4.75 1.19%
DY 0.00 0.00 0.00 2.51 2.05 6.05 8.46 -
P/NAPS 0.68 0.39 0.52 0.53 0.66 0.75 0.81 -2.87%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 25/11/05 25/11/04 17/11/03 28/11/02 21/11/01 -
Price 1.08 0.58 0.72 0.90 1.12 1.21 1.30 -
P/RPS 0.14 0.11 0.15 0.19 0.24 0.21 0.19 -4.96%
P/EPS 19.78 -4.70 -109.82 15.75 27.65 15.52 22.08 -1.81%
EY 5.06 -21.26 -0.91 6.35 3.62 6.44 4.53 1.86%
DY 0.00 0.00 0.00 2.40 1.94 5.95 8.07 -
P/NAPS 0.69 0.38 0.45 0.55 0.70 0.76 0.84 -3.22%

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