[JSB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 41.14%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 671,304 698,913 701,077 767,300 672,236 743,509 783,041 -9.76%
PBT 4,428 21,442 13,484 15,542 12,116 20,617 23,693 -67.34%
Tax -3,320 -5,947 -5,252 -5,526 -5,288 -5,312 -5,820 -31.24%
NP 1,108 15,495 8,232 10,016 6,828 15,305 17,873 -84.36%
-
NP to SH 64 15,002 8,414 10,388 7,360 13,899 16,249 -97.51%
-
Tax Rate 74.98% 27.74% 38.95% 35.56% 43.64% 25.77% 24.56% -
Total Cost 670,196 683,418 692,845 757,284 665,408 728,204 765,168 -8.46%
-
Net Worth 154,399 139,855 131,147 131,842 128,148 126,127 124,623 15.36%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 3,623 - - - 2,174 - -
Div Payout % - 24.15% - - - 15.65% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 154,399 139,855 131,147 131,842 128,148 126,127 124,623 15.36%
NOSH 80,000 72,463 72,456 72,440 72,440 72,487 72,455 6.83%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.17% 2.22% 1.17% 1.31% 1.02% 2.06% 2.28% -
ROE 0.04% 10.73% 6.42% 7.88% 5.74% 11.02% 13.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 839.13 964.50 967.58 1,059.21 927.98 1,025.71 1,080.72 -15.53%
EPS 0.08 20.70 11.61 14.34 10.16 19.18 22.43 -97.67%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.93 1.93 1.81 1.82 1.769 1.74 1.72 7.98%
Adjusted Per Share Value based on latest NOSH - 72,440
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 150.87 157.08 157.56 172.45 151.08 167.10 175.99 -9.76%
EPS 0.01 3.37 1.89 2.33 1.65 3.12 3.65 -98.04%
DPS 0.00 0.81 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.347 0.3143 0.2947 0.2963 0.288 0.2835 0.2801 15.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.99 0.70 0.74 0.95 0.85 0.70 1.00 -
P/RPS 0.12 0.07 0.08 0.09 0.09 0.07 0.09 21.16%
P/EPS 1,237.50 3.38 6.37 6.62 8.37 3.65 4.46 4168.70%
EY 0.08 29.58 15.69 15.09 11.95 27.39 22.43 -97.67%
DY 0.00 7.14 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 0.51 0.36 0.41 0.52 0.48 0.40 0.58 -8.22%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 06/11/09 18/08/09 18/05/09 25/02/09 26/11/08 -
Price 0.75 0.73 0.69 0.85 0.99 0.84 0.70 -
P/RPS 0.09 0.08 0.07 0.08 0.11 0.08 0.06 31.06%
P/EPS 937.50 3.53 5.94 5.93 9.74 4.38 3.12 4401.81%
EY 0.11 28.36 16.83 16.87 10.26 22.83 32.04 -97.73%
DY 0.00 6.85 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.39 0.38 0.38 0.47 0.56 0.48 0.41 -3.28%

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