[JSB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 37.53%
YoY- 121.35%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 440,105 371,349 352,576 332,783 374,129 463,005 526,710 -2.94%
PBT 4,932 -8,431 3,992 8,543 4,424 10,497 11,163 -12.72%
Tax -2,149 301 -2,790 -3,992 -2,368 -4,104 -5,342 -14.07%
NP 2,783 -8,130 1,202 4,551 2,056 6,393 5,821 -11.56%
-
NP to SH 2,375 -8,783 1,202 4,551 2,056 6,393 5,821 -13.87%
-
Tax Rate 43.57% - 69.89% 46.73% 53.53% 39.10% 47.85% -
Total Cost 437,322 379,479 351,374 328,232 372,073 456,612 520,889 -2.87%
-
Net Worth 112,454 110,809 105,950 117,930 119,272 115,883 109,110 0.50%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 1,574 3,653 6,266 4,476 -
Div Payout % - - - 34.59% 177.69% 98.02% 76.89% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 112,454 110,809 105,950 117,930 119,272 115,883 109,110 0.50%
NOSH 72,551 72,424 65,000 72,349 74,545 72,427 72,124 0.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.63% -2.19% 0.34% 1.37% 0.55% 1.38% 1.11% -
ROE 2.11% -7.93% 1.13% 3.86% 1.72% 5.52% 5.33% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 606.61 512.74 542.42 459.96 501.88 639.27 730.27 -3.04%
EPS 3.27 -12.13 1.85 6.29 2.76 8.83 8.07 -13.97%
DPS 0.00 0.00 0.00 2.16 4.90 8.64 6.21 -
NAPS 1.55 1.53 1.63 1.63 1.60 1.60 1.5128 0.40%
Adjusted Per Share Value based on latest NOSH - 72,349
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 100.26 84.60 80.32 75.81 85.23 105.48 119.99 -2.94%
EPS 0.54 -2.00 0.27 1.04 0.47 1.46 1.33 -13.94%
DPS 0.00 0.00 0.00 0.36 0.83 1.43 1.02 -
NAPS 0.2562 0.2524 0.2414 0.2687 0.2717 0.264 0.2486 0.50%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.55 0.83 0.99 1.05 1.19 1.42 -
P/RPS 0.12 0.11 0.15 0.22 0.21 0.19 0.19 -7.36%
P/EPS 21.38 -4.54 44.88 15.74 38.07 13.48 17.59 3.30%
EY 4.68 -22.05 2.23 6.35 2.63 7.42 5.68 -3.17%
DY 0.00 0.00 0.00 2.18 4.67 7.26 4.37 -
P/NAPS 0.45 0.36 0.51 0.61 0.66 0.74 0.94 -11.54%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 26/05/05 28/05/04 28/05/03 30/05/02 18/05/01 -
Price 1.10 0.55 0.72 0.92 0.92 1.21 1.28 -
P/RPS 0.18 0.11 0.13 0.20 0.18 0.19 0.18 0.00%
P/EPS 33.60 -4.54 38.94 14.63 33.36 13.71 15.86 13.32%
EY 2.98 -22.05 2.57 6.84 3.00 7.29 6.31 -11.74%
DY 0.00 0.00 0.00 2.35 5.33 7.14 4.85 -
P/NAPS 0.71 0.36 0.44 0.56 0.58 0.76 0.85 -2.95%

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