[JSB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
14-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1838.78%
YoY- -468.01%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 382,001 367,839 371,349 349,104 350,522 362,622 352,576 5.48%
PBT -8,327 -8,801 -8,431 -8,319 1,497 3,687 3,992 -
Tax -500 109 301 -432 -1,410 -2,281 -2,790 -68.18%
NP -8,827 -8,692 -8,130 -8,751 87 1,406 1,202 -
-
NP to SH -9,338 -9,180 -8,783 -9,248 -477 1,057 1,202 -
-
Tax Rate - - - - 94.19% 61.87% 69.89% -
Total Cost 390,828 376,531 379,479 357,855 350,435 361,216 351,374 7.34%
-
Net Worth 115,085 106,400 110,809 121,064 117,141 119,115 105,950 5.66%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 115,085 106,400 110,809 121,064 117,141 119,115 105,950 5.66%
NOSH 75,714 70,000 72,424 72,493 72,758 73,076 65,000 10.69%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.31% -2.36% -2.19% -2.51% 0.02% 0.39% 0.34% -
ROE -8.11% -8.63% -7.93% -7.64% -0.41% 0.89% 1.13% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 504.53 525.48 512.74 481.56 481.76 496.22 542.42 -4.70%
EPS -12.33 -13.11 -12.13 -12.76 -0.66 1.45 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.53 1.67 1.61 1.63 1.63 -4.54%
Adjusted Per Share Value based on latest NOSH - 72,493
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 85.85 82.67 83.46 78.46 78.78 81.50 79.24 5.48%
EPS -2.10 -2.06 -1.97 -2.08 -0.11 0.24 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2391 0.249 0.2721 0.2633 0.2677 0.2381 5.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.60 0.52 0.55 0.68 0.83 0.70 0.83 -
P/RPS 0.12 0.10 0.11 0.14 0.17 0.14 0.15 -13.81%
P/EPS -4.86 -3.97 -4.54 -5.33 -126.60 48.40 44.88 -
EY -20.56 -25.22 -22.05 -18.76 -0.79 2.07 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.36 0.41 0.52 0.43 0.51 -16.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 22/08/06 30/05/06 14/03/06 25/11/05 22/08/05 26/05/05 -
Price 0.58 0.50 0.55 0.55 0.72 0.83 0.72 -
P/RPS 0.11 0.10 0.11 0.11 0.15 0.17 0.13 -10.53%
P/EPS -4.70 -3.81 -4.54 -4.31 -109.82 57.38 38.94 -
EY -21.26 -26.23 -22.05 -23.19 -0.91 1.74 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.36 0.33 0.45 0.51 0.44 -9.30%

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