[JSB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -23.43%
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 140,162 398,142 302,034 193,197 98,199 349,104 269,137 -35.29%
PBT 2,716 2,415 1,680 464 200 -8,319 1,689 37.29%
Tax -1,121 -592 -682 243 434 -409 -592 53.11%
NP 1,595 1,823 998 707 634 -8,728 1,097 28.37%
-
NP to SH 1,422 1,431 419 366 478 -9,249 508 98.74%
-
Tax Rate 41.27% 24.51% 40.60% -52.37% -217.00% - 35.05% -
Total Cost 138,567 396,319 301,036 192,490 97,565 357,832 268,040 -35.61%
-
Net Worth 112,454 110,905 109,806 111,263 110,809 107,996 116,840 -2.52%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 112,454 110,905 109,806 111,263 110,809 107,996 116,840 -2.52%
NOSH 72,551 72,487 72,241 73,200 72,424 72,480 72,571 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.14% 0.46% 0.33% 0.37% 0.65% -2.50% 0.41% -
ROE 1.26% 1.29% 0.38% 0.33% 0.43% -8.56% 0.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 193.19 549.26 418.09 263.93 135.59 481.65 370.86 -35.28%
EPS 1.96 1.97 0.58 0.50 0.66 -12.76 0.70 98.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.52 1.52 1.53 1.49 1.61 -2.50%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 31.50 89.48 67.88 43.42 22.07 78.46 60.49 -35.29%
EPS 0.32 0.32 0.09 0.08 0.11 -2.08 0.11 103.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2527 0.2493 0.2468 0.2501 0.249 0.2427 0.2626 -2.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.70 0.61 0.60 0.52 0.55 0.68 0.83 -
P/RPS 0.36 0.11 0.14 0.20 0.41 0.14 0.22 38.90%
P/EPS 35.71 30.90 103.45 104.00 83.33 -5.33 118.57 -55.10%
EY 2.80 3.24 0.97 0.96 1.20 -18.77 0.84 123.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.39 0.34 0.36 0.46 0.52 -9.19%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 24/11/06 22/08/06 30/05/06 14/03/06 25/11/05 -
Price 1.10 0.85 0.58 0.50 0.55 0.55 0.72 -
P/RPS 0.57 0.15 0.14 0.19 0.41 0.11 0.19 108.14%
P/EPS 56.12 43.06 100.00 100.00 83.33 -4.31 102.86 -33.25%
EY 1.78 2.32 1.00 1.00 1.20 -23.20 0.97 49.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.38 0.33 0.36 0.37 0.45 35.56%

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