[JSB] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -75.48%
YoY- 1233.77%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 142,158 215,591 168,059 156,228 189,335 229,590 168,356 -10.65%
PBT 2,342 4,742 3,029 2,847 9,136 7,164 1,469 36.43%
Tax -1,176 -1,441 -1,322 -947 -1,743 -1,703 -919 17.84%
NP 1,166 3,301 1,707 1,900 7,393 5,461 550 64.95%
-
NP to SH 1,117 3,354 1,840 1,712 6,982 4,916 289 146.08%
-
Tax Rate 50.21% 30.39% 43.64% 33.26% 19.08% 23.77% 62.56% -
Total Cost 140,992 212,290 166,352 154,328 181,942 224,129 167,806 -10.94%
-
Net Worth 131,283 131,841 128,148 72,409 124,704 118,912 114,154 9.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 2,172 - - - -
Div Payout % - - - 126.89% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 131,283 131,841 128,148 72,409 124,704 118,912 114,154 9.75%
NOSH 72,532 72,440 72,440 72,409 72,502 72,507 72,249 0.26%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.82% 1.53% 1.02% 1.22% 3.90% 2.38% 0.33% -
ROE 0.85% 2.54% 1.44% 2.36% 5.60% 4.13% 0.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 195.99 297.61 231.99 215.76 261.14 316.64 233.02 -10.88%
EPS 1.54 4.63 2.54 2.36 9.63 6.78 0.40 145.44%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.81 1.82 1.769 1.00 1.72 1.64 1.58 9.47%
Adjusted Per Share Value based on latest NOSH - 72,409
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.95 48.45 37.77 35.11 42.55 51.60 37.84 -10.65%
EPS 0.25 0.75 0.41 0.38 1.57 1.10 0.06 158.71%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.2951 0.2963 0.288 0.1627 0.2803 0.2672 0.2566 9.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.74 0.95 0.85 0.70 1.00 0.85 0.85 -
P/RPS 0.38 0.32 0.37 0.32 0.38 0.27 0.36 3.66%
P/EPS 48.05 20.52 33.46 29.61 10.38 12.54 212.50 -62.85%
EY 2.08 4.87 2.99 3.38 9.63 7.98 0.47 169.30%
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.48 0.70 0.58 0.52 0.54 -16.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 18/08/09 18/05/09 25/02/09 26/11/08 27/08/08 27/05/08 -
Price 0.69 0.85 0.99 0.84 0.70 1.05 1.02 -
P/RPS 0.35 0.29 0.43 0.39 0.27 0.33 0.44 -14.13%
P/EPS 44.81 18.36 38.98 35.53 7.27 15.49 255.00 -68.59%
EY 2.23 5.45 2.57 2.81 13.76 6.46 0.39 219.42%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.56 0.84 0.41 0.64 0.65 -30.06%

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