[JSB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 40.51%
YoY- 197.49%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 162,813 161,657 154,383 140,162 96,108 108,837 94,998 43.07%
PBT 803 1,025 3,134 2,716 736 1,216 264 109.50%
Tax -794 -699 -1,343 -1,121 89 -925 -192 156.97%
NP 9 326 1,791 1,595 825 291 72 -74.90%
-
NP to SH -151 110 1,461 1,422 1,012 53 -112 21.97%
-
Tax Rate 98.88% 68.20% 42.85% 41.27% -12.09% 76.07% 72.73% -
Total Cost 162,804 161,331 152,592 138,567 95,283 108,546 94,926 43.13%
-
Net Worth 113,205 115,133 113,552 112,454 111,062 115,085 106,400 4.20%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,802 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 113,205 115,133 113,552 112,454 111,062 115,085 106,400 4.20%
NOSH 72,105 73,333 72,326 72,551 72,589 75,714 70,000 1.98%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.01% 0.20% 1.16% 1.14% 0.86% 0.27% 0.08% -
ROE -0.13% 0.10% 1.29% 1.26% 0.91% 0.05% -0.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 225.80 220.44 213.45 193.19 132.40 143.75 135.71 40.28%
EPS -0.21 0.15 2.02 1.96 1.39 0.07 -0.16 19.81%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.57 1.55 1.53 1.52 1.52 2.17%
Adjusted Per Share Value based on latest NOSH - 72,551
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 36.59 36.33 34.70 31.50 21.60 24.46 21.35 43.07%
EPS -0.03 0.02 0.33 0.32 0.23 0.01 -0.03 0.00%
DPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.2588 0.2552 0.2527 0.2496 0.2586 0.2391 4.20%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.86 1.07 1.39 0.70 0.61 0.60 0.52 -
P/RPS 0.38 0.49 0.65 0.36 0.46 0.42 0.38 0.00%
P/EPS -410.67 713.33 68.81 35.71 43.75 857.14 -325.00 16.83%
EY -0.24 0.14 1.45 2.80 2.29 0.12 -0.31 -15.64%
DY 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.89 0.45 0.40 0.39 0.34 37.68%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 30/05/07 26/02/07 24/11/06 22/08/06 -
Price 1.05 1.08 1.10 1.10 0.85 0.58 0.50 -
P/RPS 0.47 0.49 0.52 0.57 0.64 0.40 0.37 17.23%
P/EPS -501.39 720.00 54.46 56.12 60.97 828.57 -312.50 36.93%
EY -0.20 0.14 1.84 1.78 1.64 0.12 -0.32 -26.83%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.70 0.71 0.56 0.38 0.33 60.13%

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