[JSB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -29.04%
YoY- 98.6%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 750,094 722,416 647,209 619,015 552,310 499,490 440,105 42.54%
PBT 18,572 10,461 6,431 7,678 7,611 7,802 4,932 141.45%
Tax -5,159 -4,115 -3,755 -3,957 -3,074 -3,300 -2,149 79.00%
NP 13,413 6,346 2,676 3,721 4,537 4,502 2,783 184.51%
-
NP to SH 12,036 5,164 1,709 2,842 4,005 3,948 2,375 194.16%
-
Tax Rate 27.78% 39.34% 58.39% 51.54% 40.39% 42.30% 43.57% -
Total Cost 736,681 716,070 644,533 615,294 547,773 494,988 437,322 41.44%
-
Net Worth 124,704 118,912 114,154 113,205 115,133 113,552 112,454 7.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,802 1,802 1,802 1,802 - - - -
Div Payout % 14.98% 34.91% 105.48% 63.43% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 124,704 118,912 114,154 113,205 115,133 113,552 112,454 7.11%
NOSH 72,502 72,507 72,249 72,105 73,333 72,326 72,551 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.79% 0.88% 0.41% 0.60% 0.82% 0.90% 0.63% -
ROE 9.65% 4.34% 1.50% 2.51% 3.48% 3.48% 2.11% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,034.58 996.33 895.79 858.49 753.15 690.60 606.61 42.60%
EPS 16.60 7.12 2.37 3.94 5.46 5.46 3.27 194.50%
DPS 2.50 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.72 1.64 1.58 1.57 1.57 1.57 1.55 7.16%
Adjusted Per Share Value based on latest NOSH - 72,105
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 168.58 162.36 145.46 139.12 124.13 112.26 98.91 42.54%
EPS 2.71 1.16 0.38 0.64 0.90 0.89 0.53 195.91%
DPS 0.41 0.41 0.41 0.41 0.00 0.00 0.00 -
NAPS 0.2803 0.2672 0.2566 0.2544 0.2588 0.2552 0.2527 7.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.00 0.85 0.85 0.86 1.07 1.39 0.70 -
P/RPS 0.10 0.09 0.09 0.10 0.14 0.20 0.12 -11.41%
P/EPS 6.02 11.93 35.93 21.82 19.59 25.46 21.38 -56.94%
EY 16.60 8.38 2.78 4.58 5.10 3.93 4.68 132.04%
DY 2.50 2.94 2.94 2.91 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.54 0.55 0.68 0.89 0.45 18.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 27/05/08 27/02/08 27/11/07 27/08/07 30/05/07 -
Price 0.70 1.05 1.02 1.05 1.08 1.10 1.10 -
P/RPS 0.07 0.11 0.11 0.12 0.14 0.16 0.18 -46.62%
P/EPS 4.22 14.74 43.12 26.64 19.78 20.15 33.60 -74.82%
EY 23.72 6.78 2.32 3.75 5.06 4.96 2.98 297.15%
DY 3.57 2.38 2.45 2.38 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 0.65 0.67 0.69 0.70 0.71 -30.58%

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