[JSB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 12.59%
YoY- -4.5%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 398,142 349,104 353,838 335,748 403,556 468,620 530,519 -4.66%
PBT 2,416 -8,319 6,034 6,695 6,713 9,769 10,986 -22.29%
Tax -594 -432 -3,521 -3,386 -3,248 -4,290 -5,369 -30.70%
NP 1,822 -8,751 2,513 3,309 3,465 5,479 5,617 -17.10%
-
NP to SH 1,431 -9,248 2,513 3,309 3,465 5,479 5,617 -20.37%
-
Tax Rate 24.59% - 58.35% 50.58% 48.38% 43.91% 48.87% -
Total Cost 396,320 357,855 351,325 332,439 400,091 463,141 524,902 -4.57%
-
Net Worth 111,062 121,064 117,507 117,326 72,857 72,445 112,645 -0.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 1,574 3,653 6,266 4,476 -
Div Payout % - - - 47.57% 105.43% 114.37% 79.69% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 111,062 121,064 117,507 117,326 72,857 72,445 112,645 -0.23%
NOSH 72,589 72,493 72,535 72,873 72,857 72,445 74,600 -0.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.46% -2.51% 0.71% 0.99% 0.86% 1.17% 1.06% -
ROE 1.29% -7.64% 2.14% 2.82% 4.76% 7.56% 4.99% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 548.48 481.56 487.82 460.73 553.90 646.86 711.15 -4.23%
EPS 1.97 -12.76 3.46 4.54 4.76 7.56 7.53 -20.01%
DPS 0.00 0.00 0.00 2.16 5.04 8.64 6.00 -
NAPS 1.53 1.67 1.62 1.61 1.00 1.00 1.51 0.21%
Adjusted Per Share Value based on latest NOSH - 72,873
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 89.48 78.46 79.52 75.46 90.70 105.32 119.23 -4.66%
EPS 0.32 -2.08 0.56 0.74 0.78 1.23 1.26 -20.41%
DPS 0.00 0.00 0.00 0.35 0.82 1.41 1.01 -
NAPS 0.2496 0.2721 0.2641 0.2637 0.1637 0.1628 0.2532 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.61 0.68 0.88 1.03 1.18 1.25 1.32 -
P/RPS 0.11 0.14 0.18 0.22 0.21 0.19 0.19 -8.70%
P/EPS 30.94 -5.33 25.40 22.68 24.81 16.53 17.53 9.92%
EY 3.23 -18.76 3.94 4.41 4.03 6.05 5.70 -9.02%
DY 0.00 0.00 0.00 2.10 4.27 6.91 4.55 -
P/NAPS 0.40 0.41 0.54 0.64 1.18 1.25 0.87 -12.14%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 14/03/06 28/02/05 27/02/04 26/02/03 07/03/02 28/02/01 -
Price 0.85 0.55 0.82 1.06 0.98 1.21 1.46 -
P/RPS 0.15 0.11 0.17 0.23 0.18 0.19 0.21 -5.45%
P/EPS 43.12 -4.31 23.67 23.34 20.61 16.00 19.39 14.24%
EY 2.32 -23.19 4.23 4.28 4.85 6.25 5.16 -12.46%
DY 0.00 0.00 0.00 2.04 5.14 7.14 4.11 -
P/NAPS 0.56 0.33 0.51 0.66 0.98 1.21 0.97 -8.74%

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