[JSB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -28.32%
YoY- 94.42%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 88,462 77,216 79,544 91,259 84,764 80,181 87,539 0.70%
PBT 939 2,354 1,381 2,142 2,666 506 -232 -
Tax -509 -1,030 -743 -1,061 -1,158 -424 500 -
NP 430 1,324 638 1,081 1,508 82 268 37.09%
-
NP to SH 430 1,324 638 1,081 1,508 82 268 37.09%
-
Tax Rate 54.21% 43.76% 53.80% 49.53% 43.44% 83.79% - -
Total Cost 88,032 75,892 78,906 90,178 83,256 80,099 87,271 0.58%
-
Net Worth 119,525 117,930 117,326 116,806 117,450 119,272 72,857 39.14%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,574 1,567 - - 1,573 -
Div Payout % - - 246.72% 144.97% - - 587.21% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 119,525 117,930 117,326 116,806 117,450 119,272 72,857 39.14%
NOSH 72,881 72,349 72,873 72,550 72,500 74,545 72,857 0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.49% 1.71% 0.80% 1.18% 1.78% 0.10% 0.31% -
ROE 0.36% 1.12% 0.54% 0.93% 1.28% 0.07% 0.37% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 121.38 106.73 109.15 125.79 116.92 107.56 120.15 0.68%
EPS 0.59 1.83 0.88 1.49 2.08 0.11 0.37 36.52%
DPS 0.00 0.00 2.16 2.16 0.00 0.00 2.16 -
NAPS 1.64 1.63 1.61 1.61 1.62 1.60 1.00 39.11%
Adjusted Per Share Value based on latest NOSH - 72,550
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.88 17.35 17.88 20.51 19.05 18.02 19.67 0.71%
EPS 0.10 0.30 0.14 0.24 0.34 0.02 0.06 40.61%
DPS 0.00 0.00 0.35 0.35 0.00 0.00 0.35 -
NAPS 0.2686 0.265 0.2637 0.2625 0.264 0.2681 0.1637 39.15%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.85 0.99 1.03 1.06 0.95 1.05 1.18 -
P/RPS 0.70 0.93 0.94 0.84 0.81 0.98 0.98 -20.11%
P/EPS 144.07 54.10 117.65 71.14 45.67 954.55 320.79 -41.38%
EY 0.69 1.85 0.85 1.41 2.19 0.10 0.31 70.55%
DY 0.00 0.00 2.10 2.04 0.00 0.00 1.83 -
P/NAPS 0.52 0.61 0.64 0.66 0.59 0.66 1.18 -42.11%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 27/02/04 17/11/03 01/08/03 28/05/03 26/02/03 -
Price 0.90 0.92 1.06 1.12 1.05 0.92 0.98 -
P/RPS 0.74 0.86 0.97 0.89 0.90 0.86 0.82 -6.62%
P/EPS 152.54 50.27 121.08 75.17 50.48 836.36 266.42 -31.07%
EY 0.66 1.99 0.83 1.33 1.98 0.12 0.38 44.53%
DY 0.00 0.00 2.04 1.93 0.00 0.00 2.20 -
P/NAPS 0.55 0.56 0.66 0.70 0.65 0.58 0.98 -31.98%

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