[JSB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 137.71%
YoY- 7.94%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 509,640 336,559 167,826 698,913 525,808 383,650 168,059 109.36%
PBT 6,979 3,711 1,107 21,442 10,113 7,771 3,029 74.35%
Tax -3,530 -1,659 -830 -5,947 -3,939 -2,763 -1,322 92.35%
NP 3,449 2,052 277 15,495 6,174 5,008 1,707 59.75%
-
NP to SH 3,057 1,532 16 15,002 6,311 5,194 1,840 40.23%
-
Tax Rate 50.58% 44.70% 74.98% 27.74% 38.95% 35.56% 43.64% -
Total Cost 506,191 334,507 167,549 683,418 519,634 378,642 166,352 109.84%
-
Net Worth 139,810 141,582 154,399 139,855 131,147 131,842 128,148 5.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 3,623 - - - -
Div Payout % - - - 24.15% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 139,810 141,582 154,399 139,855 131,147 131,842 128,148 5.97%
NOSH 72,440 72,606 80,000 72,463 72,456 72,440 72,440 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.68% 0.61% 0.17% 2.22% 1.17% 1.31% 1.02% -
ROE 2.19% 1.08% 0.01% 10.73% 4.81% 3.94% 1.44% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 703.53 463.54 209.78 964.50 725.68 529.61 231.99 109.37%
EPS 4.22 2.11 0.02 20.70 8.71 7.17 2.54 40.23%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.93 1.95 1.93 1.93 1.81 1.82 1.769 5.97%
Adjusted Per Share Value based on latest NOSH - 72,468
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 114.54 75.64 37.72 157.08 118.17 86.22 37.77 109.36%
EPS 0.69 0.34 0.00 3.37 1.42 1.17 0.41 41.44%
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 0.3142 0.3182 0.347 0.3143 0.2947 0.2963 0.288 5.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.71 0.76 0.99 0.70 0.74 0.95 0.85 -
P/RPS 0.10 0.16 0.47 0.07 0.10 0.18 0.37 -58.16%
P/EPS 16.82 36.02 4,950.00 3.38 8.50 13.25 33.46 -36.75%
EY 5.94 2.78 0.02 29.58 11.77 7.55 2.99 57.96%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.51 0.36 0.41 0.52 0.48 -15.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 25/05/10 23/02/10 06/11/09 18/08/09 18/05/09 -
Price 0.76 0.83 0.75 0.73 0.69 0.85 0.99 -
P/RPS 0.11 0.18 0.36 0.08 0.10 0.16 0.43 -59.66%
P/EPS 18.01 39.34 3,750.00 3.53 7.92 11.85 38.98 -40.20%
EY 5.55 2.54 0.03 28.36 12.62 8.44 2.57 66.99%
DY 0.00 0.00 0.00 6.85 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.39 0.38 0.38 0.47 0.56 -21.41%

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