[JSB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -69.4%
YoY- -94.5%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 79,544 91,259 84,764 80,181 87,539 91,534 114,875 -21.67%
PBT 1,381 2,142 2,666 506 -232 1,651 2,499 -32.58%
Tax -743 -1,061 -1,158 -424 500 -1,095 -1,349 -32.73%
NP 638 1,081 1,508 82 268 556 1,150 -32.41%
-
NP to SH 638 1,081 1,508 82 268 556 1,150 -32.41%
-
Tax Rate 53.80% 49.53% 43.44% 83.79% - 66.32% 53.98% -
Total Cost 78,906 90,178 83,256 80,099 87,271 90,978 113,725 -21.57%
-
Net Worth 117,326 116,806 117,450 119,272 72,857 114,810 116,446 0.50%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,574 1,567 - - 1,573 2,079 - -
Div Payout % 246.72% 144.97% - - 587.21% 374.03% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 117,326 116,806 117,450 119,272 72,857 114,810 116,446 0.50%
NOSH 72,873 72,550 72,500 74,545 72,857 72,207 72,327 0.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.80% 1.18% 1.78% 0.10% 0.31% 0.61% 1.00% -
ROE 0.54% 0.93% 1.28% 0.07% 0.37% 0.48% 0.99% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 109.15 125.79 116.92 107.56 120.15 126.76 158.83 -22.07%
EPS 0.88 1.49 2.08 0.11 0.37 0.77 1.59 -32.51%
DPS 2.16 2.16 0.00 0.00 2.16 2.88 0.00 -
NAPS 1.61 1.61 1.62 1.60 1.00 1.59 1.61 0.00%
Adjusted Per Share Value based on latest NOSH - 74,545
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.88 20.51 19.05 18.02 19.67 20.57 25.82 -21.67%
EPS 0.14 0.24 0.34 0.02 0.06 0.12 0.26 -33.73%
DPS 0.35 0.35 0.00 0.00 0.35 0.47 0.00 -
NAPS 0.2637 0.2625 0.264 0.2681 0.1637 0.258 0.2617 0.50%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.03 1.06 0.95 1.05 1.18 1.19 1.15 -
P/RPS 0.94 0.84 0.81 0.98 0.98 0.94 0.72 19.39%
P/EPS 117.65 71.14 45.67 954.55 320.79 154.55 72.33 38.18%
EY 0.85 1.41 2.19 0.10 0.31 0.65 1.38 -27.54%
DY 2.10 2.04 0.00 0.00 1.83 2.42 0.00 -
P/NAPS 0.64 0.66 0.59 0.66 1.18 0.75 0.71 -6.66%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 01/08/03 28/05/03 26/02/03 28/11/02 29/08/02 -
Price 1.06 1.12 1.05 0.92 0.98 1.21 1.21 -
P/RPS 0.97 0.89 0.90 0.86 0.82 0.95 0.76 17.61%
P/EPS 121.08 75.17 50.48 836.36 266.42 157.14 76.10 36.17%
EY 0.83 1.33 1.98 0.12 0.38 0.64 1.31 -26.17%
DY 2.04 1.93 0.00 0.00 2.20 2.38 0.00 -
P/NAPS 0.66 0.70 0.65 0.58 0.98 0.76 0.75 -8.14%

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