[JSB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.76%
YoY- 536.68%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 698,913 525,808 383,650 168,059 743,509 587,281 397,946 45.41%
PBT 21,442 10,113 7,771 3,029 20,617 17,770 8,634 83.08%
Tax -5,947 -3,939 -2,763 -1,322 -5,312 -4,365 -2,622 72.37%
NP 15,495 6,174 5,008 1,707 15,305 13,405 6,012 87.65%
-
NP to SH 15,002 6,311 5,194 1,840 13,899 12,187 5,205 102.13%
-
Tax Rate 27.74% 38.95% 35.56% 43.64% 25.77% 24.56% 30.37% -
Total Cost 683,418 519,634 378,642 166,352 728,204 573,876 391,934 44.72%
-
Net Worth 139,855 131,147 131,842 128,148 126,127 124,623 118,888 11.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,623 - - - 2,174 - - -
Div Payout % 24.15% - - - 15.65% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 139,855 131,147 131,842 128,148 126,127 124,623 118,888 11.40%
NOSH 72,463 72,456 72,440 72,440 72,487 72,455 72,493 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.22% 1.17% 1.31% 1.02% 2.06% 2.28% 1.51% -
ROE 10.73% 4.81% 3.94% 1.44% 11.02% 9.78% 4.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 964.50 725.68 529.61 231.99 1,025.71 810.54 548.94 45.45%
EPS 20.70 8.71 7.17 2.54 19.18 16.82 7.18 102.17%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.93 1.81 1.82 1.769 1.74 1.72 1.64 11.43%
Adjusted Per Share Value based on latest NOSH - 72,440
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 157.08 118.17 86.22 37.77 167.10 131.99 89.44 45.41%
EPS 3.37 1.42 1.17 0.41 3.12 2.74 1.17 102.05%
DPS 0.81 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.3143 0.2947 0.2963 0.288 0.2835 0.2801 0.2672 11.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.70 0.74 0.95 0.85 0.70 1.00 0.85 -
P/RPS 0.07 0.10 0.18 0.37 0.07 0.12 0.15 -39.75%
P/EPS 3.38 8.50 13.25 33.46 3.65 5.95 11.84 -56.54%
EY 29.58 11.77 7.55 2.99 27.39 16.82 8.45 130.02%
DY 7.14 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 0.36 0.41 0.52 0.48 0.40 0.58 0.52 -21.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 06/11/09 18/08/09 18/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.73 0.69 0.85 0.99 0.84 0.70 1.05 -
P/RPS 0.08 0.10 0.16 0.43 0.08 0.09 0.19 -43.73%
P/EPS 3.53 7.92 11.85 38.98 4.38 4.16 14.62 -61.12%
EY 28.36 12.62 8.44 2.57 22.83 24.03 6.84 157.41%
DY 6.85 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.38 0.38 0.47 0.56 0.48 0.41 0.64 -29.28%

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