[JSB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -92.47%
YoY- 1031.25%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 161,180 142,872 155,033 178,787 142,923 173,081 168,733 -2.99%
PBT 5,547 1,977 1,294 402 2,905 3,268 2,604 65.32%
Tax -83 -710 -779 -383 -580 -1,871 -829 -78.34%
NP 5,464 1,267 515 19 2,325 1,397 1,775 111.17%
-
NP to SH 5,054 1,055 442 181 2,403 1,524 1,516 122.67%
-
Tax Rate 1.50% 35.91% 60.20% 95.27% 19.97% 57.25% 31.84% -
Total Cost 155,716 141,605 154,518 178,768 140,598 171,684 166,958 -4.52%
-
Net Worth 150,692 142,352 143,468 142,628 72,421 140,062 141,444 4.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,173 - - - 2,172 - - -
Div Payout % 43.00% - - - 90.41% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 150,692 142,352 143,468 142,628 72,421 140,062 141,444 4.30%
NOSH 72,448 72,260 72,459 72,400 72,421 72,571 72,535 -0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.39% 0.89% 0.33% 0.01% 1.63% 0.81% 1.05% -
ROE 3.35% 0.74% 0.31% 0.13% 3.32% 1.09% 1.07% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 222.48 197.72 213.96 246.94 197.35 238.50 232.62 -2.91%
EPS 6.97 1.46 0.61 0.25 3.32 2.10 2.09 122.72%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.08 1.97 1.98 1.97 1.00 1.93 1.95 4.38%
Adjusted Per Share Value based on latest NOSH - 72,400
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.22 32.11 34.84 40.18 32.12 38.90 37.92 -3.00%
EPS 1.14 0.24 0.10 0.04 0.54 0.34 0.34 123.52%
DPS 0.49 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.3387 0.3199 0.3224 0.3205 0.1628 0.3148 0.3179 4.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.69 0.68 0.82 0.79 0.75 0.71 0.76 -
P/RPS 0.31 0.34 0.38 0.32 0.38 0.30 0.33 -4.07%
P/EPS 9.89 46.58 134.43 316.00 22.60 33.81 36.36 -57.91%
EY 10.11 2.15 0.74 0.32 4.42 2.96 2.75 137.63%
DY 4.35 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.41 0.40 0.75 0.37 0.39 -10.51%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 30/11/10 26/08/10 -
Price 0.68 0.75 0.66 0.775 0.70 0.76 0.83 -
P/RPS 0.31 0.38 0.31 0.31 0.35 0.32 0.36 -9.46%
P/EPS 9.75 51.37 108.20 310.00 21.10 36.19 39.71 -60.68%
EY 10.26 1.95 0.92 0.32 4.74 2.76 2.52 154.32%
DY 4.41 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 0.33 0.38 0.33 0.39 0.70 0.39 0.43 -16.13%

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