[JSB] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
14-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -4724.17%
YoY- -889.55%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 108,837 94,998 98,199 79,967 94,675 98,508 75,954 27.07%
PBT 1,216 264 200 -10,007 742 634 312 147.45%
Tax -925 -192 434 183 -316 0 -299 112.16%
NP 291 72 634 -9,824 426 634 13 692.76%
-
NP to SH 53 -112 478 -9,757 211 285 13 154.98%
-
Tax Rate 76.07% 72.73% -217.00% - 42.59% 0.00% 95.83% -
Total Cost 108,546 94,926 97,565 89,791 94,249 97,874 75,941 26.86%
-
Net Worth 115,085 106,400 110,809 121,064 117,141 119,115 105,950 5.66%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 115,085 106,400 110,809 121,064 117,141 119,115 105,950 5.66%
NOSH 75,714 70,000 72,424 72,493 72,758 73,076 65,000 10.69%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.27% 0.08% 0.65% -12.29% 0.45% 0.64% 0.02% -
ROE 0.05% -0.11% 0.43% -8.06% 0.18% 0.24% 0.01% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 143.75 135.71 135.59 110.31 130.12 134.80 116.85 14.79%
EPS 0.07 -0.16 0.66 -13.46 0.29 0.39 0.02 130.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.53 1.67 1.61 1.63 1.63 -4.54%
Adjusted Per Share Value based on latest NOSH - 72,493
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.46 21.35 22.07 17.97 21.28 22.14 17.07 27.07%
EPS 0.01 -0.03 0.11 -2.19 0.05 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2391 0.249 0.2721 0.2633 0.2677 0.2381 5.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.60 0.52 0.55 0.68 0.83 0.70 0.83 -
P/RPS 0.42 0.38 0.41 0.62 0.64 0.52 0.71 -29.50%
P/EPS 857.14 -325.00 83.33 -5.05 286.21 179.49 4,150.00 -65.02%
EY 0.12 -0.31 1.20 -19.79 0.35 0.56 0.02 229.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.36 0.41 0.52 0.43 0.51 -16.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 22/08/06 30/05/06 14/03/06 25/11/05 22/08/05 26/05/05 -
Price 0.58 0.50 0.55 0.55 0.72 0.83 0.72 -
P/RPS 0.40 0.37 0.41 0.50 0.55 0.62 0.62 -25.31%
P/EPS 828.57 -312.50 83.33 -4.09 248.28 212.82 3,600.00 -62.40%
EY 0.12 -0.32 1.20 -24.47 0.40 0.47 0.03 151.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.36 0.33 0.45 0.51 0.44 -9.30%

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