[JSB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -66.7%
YoY- -84.0%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 168,733 167,826 173,105 142,158 215,591 168,059 156,228 5.28%
PBT 2,604 1,107 11,329 2,342 4,742 3,029 2,847 -5.78%
Tax -829 -830 -2,008 -1,176 -1,441 -1,322 -947 -8.51%
NP 1,775 277 9,321 1,166 3,301 1,707 1,900 -4.44%
-
NP to SH 1,516 16 8,691 1,117 3,354 1,840 1,712 -7.80%
-
Tax Rate 31.84% 74.98% 17.72% 50.21% 30.39% 43.64% 33.26% -
Total Cost 166,958 167,549 163,784 140,992 212,290 166,352 154,328 5.39%
-
Net Worth 141,444 154,399 139,864 131,283 131,841 128,148 72,409 56.45%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 3,623 - - - 2,172 -
Div Payout % - - 41.69% - - - 126.89% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 141,444 154,399 139,864 131,283 131,841 128,148 72,409 56.45%
NOSH 72,535 80,000 72,468 72,532 72,440 72,440 72,409 0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.05% 0.17% 5.38% 0.82% 1.53% 1.02% 1.22% -
ROE 1.07% 0.01% 6.21% 0.85% 2.54% 1.44% 2.36% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 232.62 209.78 238.87 195.99 297.61 231.99 215.76 5.15%
EPS 2.09 0.02 11.99 1.54 4.63 2.54 2.36 -7.80%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 1.95 1.93 1.93 1.81 1.82 1.769 1.00 56.27%
Adjusted Per Share Value based on latest NOSH - 72,532
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 37.92 37.72 38.90 31.95 48.45 37.77 35.11 5.28%
EPS 0.34 0.00 1.95 0.25 0.75 0.41 0.38 -7.16%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.49 -
NAPS 0.3179 0.347 0.3143 0.2951 0.2963 0.288 0.1627 56.48%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.76 0.99 0.70 0.74 0.95 0.85 0.70 -
P/RPS 0.33 0.47 0.29 0.38 0.32 0.37 0.32 2.07%
P/EPS 36.36 4,950.00 5.84 48.05 20.52 33.46 29.61 14.71%
EY 2.75 0.02 17.13 2.08 4.87 2.99 3.38 -12.88%
DY 0.00 0.00 7.14 0.00 0.00 0.00 4.29 -
P/NAPS 0.39 0.51 0.36 0.41 0.52 0.48 0.70 -32.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 06/11/09 18/08/09 18/05/09 25/02/09 -
Price 0.83 0.75 0.73 0.69 0.85 0.99 0.84 -
P/RPS 0.36 0.36 0.31 0.35 0.29 0.43 0.39 -5.21%
P/EPS 39.71 3,750.00 6.09 44.81 18.36 38.98 35.53 7.71%
EY 2.52 0.03 16.43 2.23 5.45 2.57 2.81 -7.02%
DY 0.00 0.00 6.85 0.00 0.00 0.00 3.57 -
P/NAPS 0.43 0.39 0.38 0.38 0.47 0.56 0.84 -36.08%

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