[JSB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 56.09%
YoY- 307.18%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 767,300 672,236 743,509 783,041 795,892 673,424 619,016 15.40%
PBT 15,542 12,116 20,617 23,693 17,268 5,876 7,679 60.07%
Tax -5,526 -5,288 -5,312 -5,820 -5,244 -3,676 -3,958 24.94%
NP 10,016 6,828 15,305 17,873 12,024 2,200 3,721 93.62%
-
NP to SH 10,388 7,360 13,899 16,249 10,410 1,156 2,843 137.41%
-
Tax Rate 35.56% 43.64% 25.77% 24.56% 30.37% 62.56% 51.54% -
Total Cost 757,284 665,408 728,204 765,168 783,868 671,224 615,295 14.86%
-
Net Worth 131,842 128,148 126,127 124,623 118,888 114,154 113,844 10.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,174 - - - 1,812 -
Div Payout % - - 15.65% - - - 63.76% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 131,842 128,148 126,127 124,623 118,888 114,154 113,844 10.28%
NOSH 72,440 72,440 72,487 72,455 72,493 72,249 72,512 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.31% 1.02% 2.06% 2.28% 1.51% 0.33% 0.60% -
ROE 7.88% 5.74% 11.02% 13.04% 8.76% 1.01% 2.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,059.21 927.98 1,025.71 1,080.72 1,097.89 932.07 853.67 15.48%
EPS 14.34 10.16 19.18 22.43 14.36 1.60 3.92 137.60%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.82 1.769 1.74 1.72 1.64 1.58 1.57 10.36%
Adjusted Per Share Value based on latest NOSH - 72,502
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 172.45 151.08 167.10 175.99 178.87 151.35 139.12 15.40%
EPS 2.33 1.65 3.12 3.65 2.34 0.26 0.64 136.84%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.41 -
NAPS 0.2963 0.288 0.2835 0.2801 0.2672 0.2566 0.2559 10.27%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.85 0.70 1.00 0.85 0.85 0.86 -
P/RPS 0.09 0.09 0.07 0.09 0.08 0.09 0.10 -6.78%
P/EPS 6.62 8.37 3.65 4.46 5.92 53.13 21.93 -55.03%
EY 15.09 11.95 27.39 22.43 16.89 1.88 4.56 122.22%
DY 0.00 0.00 4.29 0.00 0.00 0.00 2.91 -
P/NAPS 0.52 0.48 0.40 0.58 0.52 0.54 0.55 -3.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 18/05/09 25/02/09 26/11/08 27/08/08 27/05/08 27/02/08 -
Price 0.85 0.99 0.84 0.70 1.05 1.02 1.05 -
P/RPS 0.08 0.11 0.08 0.06 0.10 0.11 0.12 -23.70%
P/EPS 5.93 9.74 4.38 3.12 7.31 63.75 26.78 -63.43%
EY 16.87 10.26 22.83 32.04 13.68 1.57 3.73 173.73%
DY 0.00 0.00 3.57 0.00 0.00 0.00 2.38 -
P/NAPS 0.47 0.56 0.48 0.41 0.64 0.65 0.67 -21.06%

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