[JSB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -52.17%
YoY- -73.59%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 647,209 440,105 371,349 352,576 332,783 374,129 463,005 5.73%
PBT 6,431 4,932 -8,431 3,992 8,543 4,424 10,497 -7.83%
Tax -3,755 -2,149 301 -2,790 -3,992 -2,368 -4,104 -1.46%
NP 2,676 2,783 -8,130 1,202 4,551 2,056 6,393 -13.49%
-
NP to SH 1,709 2,375 -8,783 1,202 4,551 2,056 6,393 -19.72%
-
Tax Rate 58.39% 43.57% - 69.89% 46.73% 53.53% 39.10% -
Total Cost 644,533 437,322 379,479 351,374 328,232 372,073 456,612 5.90%
-
Net Worth 114,154 112,454 110,809 105,950 117,930 119,272 115,883 -0.25%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,802 - - - 1,574 3,653 6,266 -18.74%
Div Payout % 105.48% - - - 34.59% 177.69% 98.02% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 114,154 112,454 110,809 105,950 117,930 119,272 115,883 -0.25%
NOSH 72,249 72,551 72,424 65,000 72,349 74,545 72,427 -0.04%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.41% 0.63% -2.19% 0.34% 1.37% 0.55% 1.38% -
ROE 1.50% 2.11% -7.93% 1.13% 3.86% 1.72% 5.52% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 895.79 606.61 512.74 542.42 459.96 501.88 639.27 5.77%
EPS 2.37 3.27 -12.13 1.85 6.29 2.76 8.83 -19.66%
DPS 2.50 0.00 0.00 0.00 2.16 4.90 8.64 -18.65%
NAPS 1.58 1.55 1.53 1.63 1.63 1.60 1.60 -0.20%
Adjusted Per Share Value based on latest NOSH - 65,000
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 145.46 98.91 83.46 79.24 74.79 84.08 104.06 5.73%
EPS 0.38 0.53 -1.97 0.27 1.02 0.46 1.44 -19.89%
DPS 0.41 0.00 0.00 0.00 0.35 0.82 1.41 -18.59%
NAPS 0.2566 0.2527 0.249 0.2381 0.265 0.2681 0.2604 -0.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.85 0.70 0.55 0.83 0.99 1.05 1.19 -
P/RPS 0.09 0.12 0.11 0.15 0.22 0.21 0.19 -11.69%
P/EPS 35.93 21.38 -4.54 44.88 15.74 38.07 13.48 17.73%
EY 2.78 4.68 -22.05 2.23 6.35 2.63 7.42 -15.08%
DY 2.94 0.00 0.00 0.00 2.18 4.67 7.26 -13.97%
P/NAPS 0.54 0.45 0.36 0.51 0.61 0.66 0.74 -5.11%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 30/05/07 30/05/06 26/05/05 28/05/04 28/05/03 30/05/02 -
Price 1.02 1.10 0.55 0.72 0.92 0.92 1.21 -
P/RPS 0.11 0.18 0.11 0.13 0.20 0.18 0.19 -8.69%
P/EPS 43.12 33.60 -4.54 38.94 14.63 33.36 13.71 21.02%
EY 2.32 2.98 -22.05 2.57 6.84 3.00 7.29 -17.35%
DY 2.45 0.00 0.00 0.00 2.35 5.33 7.14 -16.31%
P/NAPS 0.65 0.71 0.36 0.44 0.56 0.58 0.76 -2.56%

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