[JSB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 33.98%
YoY- -63.6%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 635,589 667,640 715,148 652,564 679,520 673,118 671,304 -3.57%
PBT 4,898 3,392 1,608 9,885 9,305 7,422 4,428 6.95%
Tax -2,496 -2,324 -1,532 -4,110 -4,706 -3,318 -3,320 -17.30%
NP 2,402 1,068 76 5,775 4,598 4,104 1,108 67.42%
-
NP to SH 2,237 1,246 724 5,461 4,076 3,064 64 966.72%
-
Tax Rate 50.96% 68.51% 95.27% 41.58% 50.57% 44.70% 74.98% -
Total Cost 633,186 666,572 715,072 646,789 674,921 669,014 670,196 -3.71%
-
Net Worth 142,485 143,434 142,628 142,691 139,810 141,582 154,399 -5.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,172 - - - -
Div Payout % - - - 39.79% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 142,485 143,434 142,628 142,691 139,810 141,582 154,399 -5.20%
NOSH 72,327 72,441 72,400 72,432 72,440 72,606 80,000 -6.49%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.38% 0.16% 0.01% 0.88% 0.68% 0.61% 0.17% -
ROE 1.57% 0.87% 0.51% 3.83% 2.92% 2.16% 0.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 878.76 921.62 987.77 900.93 938.04 927.08 839.13 3.12%
EPS 3.09 1.72 1.00 7.54 5.63 4.22 0.08 1040.11%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.97 1.98 1.97 1.97 1.93 1.95 1.93 1.37%
Adjusted Per Share Value based on latest NOSH - 72,421
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 142.85 150.05 160.73 146.66 152.72 151.28 150.87 -3.57%
EPS 0.50 0.28 0.16 1.23 0.92 0.69 0.01 1253.98%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.3202 0.3224 0.3205 0.3207 0.3142 0.3182 0.347 -5.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.82 0.79 0.75 0.71 0.76 0.99 -
P/RPS 0.08 0.09 0.08 0.08 0.08 0.08 0.12 -23.66%
P/EPS 21.98 47.67 79.00 9.95 12.62 18.01 1,237.50 -93.17%
EY 4.55 2.10 1.27 10.05 7.92 5.55 0.08 1375.29%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.40 0.38 0.37 0.39 0.51 -22.17%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 25/02/11 30/11/10 26/08/10 25/05/10 -
Price 0.75 0.66 0.775 0.70 0.76 0.83 0.75 -
P/RPS 0.09 0.07 0.08 0.08 0.08 0.09 0.09 0.00%
P/EPS 24.25 38.37 77.50 9.28 13.51 19.67 937.50 -91.23%
EY 4.12 2.61 1.29 10.77 7.40 5.08 0.11 1016.98%
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.39 0.36 0.39 0.43 0.39 -1.71%

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