[JSB] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.53%
YoY- 36.44%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 155,033 178,787 142,923 173,081 168,733 167,826 173,105 -7.10%
PBT 1,294 402 2,905 3,268 2,604 1,107 11,329 -76.55%
Tax -779 -383 -580 -1,871 -829 -830 -2,008 -46.89%
NP 515 19 2,325 1,397 1,775 277 9,321 -85.57%
-
NP to SH 442 181 2,403 1,524 1,516 16 8,691 -86.34%
-
Tax Rate 60.20% 95.27% 19.97% 57.25% 31.84% 74.98% 17.72% -
Total Cost 154,518 178,768 140,598 171,684 166,958 167,549 163,784 -3.81%
-
Net Worth 143,468 142,628 72,421 140,062 141,444 154,399 139,864 1.71%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,172 - - - 3,623 -
Div Payout % - - 90.41% - - - 41.69% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 143,468 142,628 72,421 140,062 141,444 154,399 139,864 1.71%
NOSH 72,459 72,400 72,421 72,571 72,535 80,000 72,468 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.33% 0.01% 1.63% 0.81% 1.05% 0.17% 5.38% -
ROE 0.31% 0.13% 3.32% 1.09% 1.07% 0.01% 6.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 213.96 246.94 197.35 238.50 232.62 209.78 238.87 -7.09%
EPS 0.61 0.25 3.32 2.10 2.09 0.02 11.99 -86.34%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 1.98 1.97 1.00 1.93 1.95 1.93 1.93 1.72%
Adjusted Per Share Value based on latest NOSH - 72,571
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.84 40.18 32.12 38.90 37.92 37.72 38.90 -7.10%
EPS 0.10 0.04 0.54 0.34 0.34 0.00 1.95 -86.27%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.81 -
NAPS 0.3224 0.3205 0.1628 0.3148 0.3179 0.347 0.3143 1.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.82 0.79 0.75 0.71 0.76 0.99 0.70 -
P/RPS 0.38 0.32 0.38 0.30 0.33 0.47 0.29 19.80%
P/EPS 134.43 316.00 22.60 33.81 36.36 4,950.00 5.84 713.86%
EY 0.74 0.32 4.42 2.96 2.75 0.02 17.13 -87.75%
DY 0.00 0.00 4.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.41 0.40 0.75 0.37 0.39 0.51 0.36 9.08%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 25/02/11 30/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.66 0.775 0.70 0.76 0.83 0.75 0.73 -
P/RPS 0.31 0.31 0.35 0.32 0.36 0.36 0.31 0.00%
P/EPS 108.20 310.00 21.10 36.19 39.71 3,750.00 6.09 584.48%
EY 0.92 0.32 4.74 2.76 2.52 0.03 16.43 -85.44%
DY 0.00 0.00 4.29 0.00 0.00 0.00 6.85 -
P/NAPS 0.33 0.39 0.70 0.39 0.43 0.39 0.38 -9.00%

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