[JSB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
01-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 869.51%
YoY- -39.84%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 308,864 335,749 341,605 329,890 320,724 403,557 421,357 -18.68%
PBT 9,416 6,694 7,085 6,344 2,024 6,715 9,261 1.11%
Tax -4,120 -3,385 -3,524 -3,164 -1,696 -3,248 -4,997 -12.06%
NP 5,296 3,309 3,561 3,180 328 3,467 4,264 15.53%
-
NP to SH 5,296 3,309 3,561 3,180 328 3,467 4,264 15.53%
-
Tax Rate 43.76% 50.57% 49.74% 49.87% 83.79% 48.37% 53.96% -
Total Cost 303,568 332,440 338,044 326,710 320,396 400,090 417,093 -19.07%
-
Net Worth 117,930 116,689 116,539 117,616 119,272 115,100 115,302 1.51%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,565 2,084 - - 1,563 2,784 -
Div Payout % - 47.31% 58.54% - - 45.10% 65.31% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 117,930 116,689 116,539 117,616 119,272 115,100 115,302 1.51%
NOSH 72,349 72,478 72,384 72,602 74,545 72,389 72,517 -0.15%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.71% 0.99% 1.04% 0.96% 0.10% 0.86% 1.01% -
ROE 4.49% 2.84% 3.06% 2.70% 0.28% 3.01% 3.70% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 426.90 463.24 471.93 454.38 430.24 557.48 581.05 -18.56%
EPS 7.32 4.57 4.92 4.38 0.44 4.79 5.88 15.70%
DPS 0.00 2.16 2.88 0.00 0.00 2.16 3.84 -
NAPS 1.63 1.61 1.61 1.62 1.60 1.59 1.59 1.66%
Adjusted Per Share Value based on latest NOSH - 72,500
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.42 75.46 76.77 74.14 72.08 90.70 94.70 -18.68%
EPS 1.19 0.74 0.80 0.71 0.07 0.78 0.96 15.37%
DPS 0.00 0.35 0.47 0.00 0.00 0.35 0.63 -
NAPS 0.265 0.2623 0.2619 0.2643 0.2681 0.2587 0.2591 1.51%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.99 1.03 1.06 0.95 1.05 1.18 1.19 -
P/RPS 0.23 0.22 0.22 0.21 0.24 0.21 0.20 9.75%
P/EPS 13.52 22.56 21.54 21.69 238.64 24.64 20.24 -23.56%
EY 7.39 4.43 4.64 4.61 0.42 4.06 4.94 30.76%
DY 0.00 2.10 2.72 0.00 0.00 1.83 3.23 -
P/NAPS 0.61 0.64 0.66 0.59 0.66 0.74 0.75 -12.85%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 17/11/03 01/08/03 28/05/03 26/02/03 28/11/02 -
Price 0.92 1.06 1.12 1.05 0.92 0.98 1.21 -
P/RPS 0.22 0.23 0.24 0.23 0.21 0.18 0.21 3.14%
P/EPS 12.57 23.22 22.76 23.97 209.09 20.46 20.58 -27.99%
EY 7.96 4.31 4.39 4.17 0.48 4.89 4.86 38.90%
DY 0.00 2.04 2.57 0.00 0.00 2.20 3.17 -
P/NAPS 0.56 0.66 0.70 0.65 0.58 0.62 0.76 -18.40%

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