[JSB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 33.03%
YoY- -51.56%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 667,640 715,148 652,564 679,520 673,118 671,304 698,913 -3.01%
PBT 3,392 1,608 9,885 9,305 7,422 4,428 21,442 -70.84%
Tax -2,324 -1,532 -4,110 -4,706 -3,318 -3,320 -5,947 -46.64%
NP 1,068 76 5,775 4,598 4,104 1,108 15,495 -83.27%
-
NP to SH 1,246 724 5,461 4,076 3,064 64 15,002 -81.05%
-
Tax Rate 68.51% 95.27% 41.58% 50.57% 44.70% 74.98% 27.74% -
Total Cost 666,572 715,072 646,789 674,921 669,014 670,196 683,418 -1.65%
-
Net Worth 143,434 142,628 142,691 139,810 141,582 154,399 139,855 1.70%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,172 - - - 3,623 -
Div Payout % - - 39.79% - - - 24.15% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 143,434 142,628 142,691 139,810 141,582 154,399 139,855 1.70%
NOSH 72,441 72,400 72,432 72,440 72,606 80,000 72,463 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.16% 0.01% 0.88% 0.68% 0.61% 0.17% 2.22% -
ROE 0.87% 0.51% 3.83% 2.92% 2.16% 0.04% 10.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 921.62 987.77 900.93 938.04 927.08 839.13 964.50 -2.99%
EPS 1.72 1.00 7.54 5.63 4.22 0.08 20.70 -81.04%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 1.98 1.97 1.97 1.93 1.95 1.93 1.93 1.72%
Adjusted Per Share Value based on latest NOSH - 72,571
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 150.05 160.73 146.66 152.72 151.28 150.87 157.08 -3.01%
EPS 0.28 0.16 1.23 0.92 0.69 0.01 3.37 -81.04%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.81 -
NAPS 0.3224 0.3205 0.3207 0.3142 0.3182 0.347 0.3143 1.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.82 0.79 0.75 0.71 0.76 0.99 0.70 -
P/RPS 0.09 0.08 0.08 0.08 0.08 0.12 0.07 18.29%
P/EPS 47.67 79.00 9.95 12.62 18.01 1,237.50 3.38 486.57%
EY 2.10 1.27 10.05 7.92 5.55 0.08 29.58 -82.93%
DY 0.00 0.00 4.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.41 0.40 0.38 0.37 0.39 0.51 0.36 9.08%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 25/02/11 30/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.66 0.775 0.70 0.76 0.83 0.75 0.73 -
P/RPS 0.07 0.08 0.08 0.08 0.09 0.09 0.08 -8.53%
P/EPS 38.37 77.50 9.28 13.51 19.67 937.50 3.53 392.84%
EY 2.61 1.29 10.77 7.40 5.08 0.11 28.36 -79.70%
DY 0.00 0.00 4.29 0.00 0.00 0.00 6.85 -
P/NAPS 0.33 0.39 0.36 0.39 0.43 0.39 0.38 -9.00%

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