[JSB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -237.27%
YoY- -114.92%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 189,335 229,590 168,356 162,813 161,657 154,383 140,162 22.13%
PBT 9,136 7,164 1,469 803 1,025 3,134 2,716 124.00%
Tax -1,743 -1,703 -919 -794 -699 -1,343 -1,121 34.10%
NP 7,393 5,461 550 9 326 1,791 1,595 177.22%
-
NP to SH 6,982 4,916 289 -151 110 1,461 1,422 188.04%
-
Tax Rate 19.08% 23.77% 62.56% 98.88% 68.20% 42.85% 41.27% -
Total Cost 181,942 224,129 167,806 162,804 161,331 152,592 138,567 19.84%
-
Net Worth 124,704 118,912 114,154 113,205 115,133 113,552 112,454 7.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,802 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 124,704 118,912 114,154 113,205 115,133 113,552 112,454 7.11%
NOSH 72,502 72,507 72,249 72,105 73,333 72,326 72,551 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.90% 2.38% 0.33% 0.01% 0.20% 1.16% 1.14% -
ROE 5.60% 4.13% 0.25% -0.13% 0.10% 1.29% 1.26% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 261.14 316.64 233.02 225.80 220.44 213.45 193.19 22.18%
EPS 9.63 6.78 0.40 -0.21 0.15 2.02 1.96 188.17%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.72 1.64 1.58 1.57 1.57 1.57 1.55 7.16%
Adjusted Per Share Value based on latest NOSH - 72,105
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 42.55 51.60 37.84 36.59 36.33 34.70 31.50 22.12%
EPS 1.57 1.10 0.06 -0.03 0.02 0.33 0.32 187.89%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.2803 0.2672 0.2566 0.2544 0.2588 0.2552 0.2527 7.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.00 0.85 0.85 0.86 1.07 1.39 0.70 -
P/RPS 0.38 0.27 0.36 0.38 0.49 0.65 0.36 3.66%
P/EPS 10.38 12.54 212.50 -410.67 713.33 68.81 35.71 -56.02%
EY 9.63 7.98 0.47 -0.24 0.14 1.45 2.80 127.33%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.54 0.55 0.68 0.89 0.45 18.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 27/05/08 27/02/08 27/11/07 27/08/07 30/05/07 -
Price 0.70 1.05 1.02 1.05 1.08 1.10 1.10 -
P/RPS 0.27 0.33 0.44 0.47 0.49 0.52 0.57 -39.15%
P/EPS 7.27 15.49 255.00 -501.39 720.00 54.46 56.12 -74.30%
EY 13.76 6.46 0.39 -0.20 0.14 1.84 1.78 289.50%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 0.65 0.67 0.69 0.70 0.71 -30.58%

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