[JSB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 72.1%
YoY- -59.33%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 621,864 637,872 635,589 667,640 715,148 652,564 679,520 -5.73%
PBT 2,632 9,220 4,898 3,392 1,608 9,885 9,305 -56.87%
Tax -1,964 -1,955 -2,496 -2,324 -1,532 -4,110 -4,706 -44.12%
NP 668 7,265 2,402 1,068 76 5,775 4,598 -72.33%
-
NP to SH 820 6,732 2,237 1,246 724 5,461 4,076 -65.63%
-
Tax Rate 74.62% 21.20% 50.96% 68.51% 95.27% 41.58% 50.57% -
Total Cost 621,196 630,607 633,186 666,572 715,072 646,789 674,921 -5.37%
-
Net Worth 150,735 150,789 142,485 143,434 142,628 142,691 139,810 5.13%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 2,174 - - - 2,172 - -
Div Payout % - 32.31% - - - 39.79% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 150,735 150,789 142,485 143,434 142,628 142,691 139,810 5.13%
NOSH 72,469 72,494 72,327 72,441 72,400 72,432 72,440 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.11% 1.14% 0.38% 0.16% 0.01% 0.88% 0.68% -
ROE 0.54% 4.46% 1.57% 0.87% 0.51% 3.83% 2.92% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 858.11 879.89 878.76 921.62 987.77 900.93 938.04 -5.75%
EPS 1.12 9.29 3.09 1.72 1.00 7.54 5.63 -65.88%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.08 2.08 1.97 1.98 1.97 1.97 1.93 5.11%
Adjusted Per Share Value based on latest NOSH - 72,459
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 139.76 143.36 142.85 150.05 160.73 146.66 152.72 -5.73%
EPS 0.18 1.51 0.50 0.28 0.16 1.23 0.92 -66.26%
DPS 0.00 0.49 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.3388 0.3389 0.3202 0.3224 0.3205 0.3207 0.3142 5.14%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.70 0.69 0.68 0.82 0.79 0.75 0.71 -
P/RPS 0.08 0.08 0.08 0.09 0.08 0.08 0.08 0.00%
P/EPS 61.86 7.43 21.98 47.67 79.00 9.95 12.62 188.27%
EY 1.62 13.46 4.55 2.10 1.27 10.05 7.92 -65.25%
DY 0.00 4.35 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.34 0.33 0.35 0.41 0.40 0.38 0.37 -5.47%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 30/11/10 -
Price 0.62 0.68 0.75 0.66 0.775 0.70 0.76 -
P/RPS 0.07 0.08 0.09 0.07 0.08 0.08 0.08 -8.50%
P/EPS 54.79 7.32 24.25 38.37 77.50 9.28 13.51 154.09%
EY 1.83 13.66 4.12 2.61 1.29 10.77 7.40 -60.56%
DY 0.00 4.41 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 0.30 0.33 0.38 0.33 0.39 0.36 0.39 -16.03%

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