[JSB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
01-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 869.51%
YoY- -39.84%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 386,394 348,924 331,354 329,890 448,968 238,235 528,418 -5.08%
PBT 928 1,892 6,586 6,344 10,590 5,302 10,664 -33.41%
Tax 486 0 -3,078 -3,164 -5,304 -3,119 -6,526 -
NP 1,414 1,892 3,508 3,180 5,286 2,183 4,138 -16.37%
-
NP to SH 732 594 3,508 3,180 5,286 2,183 4,138 -25.06%
-
Tax Rate -52.37% 0.00% 46.74% 49.87% 50.08% 58.83% 61.20% -
Total Cost 384,980 347,032 327,846 326,710 443,682 236,052 524,280 -5.01%
-
Net Worth 111,263 118,473 118,866 117,616 116,581 110,511 111,780 -0.07%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 111,263 118,473 118,866 117,616 116,581 110,511 111,780 -0.07%
NOSH 73,200 72,682 72,479 72,602 72,410 72,046 74,600 -0.31%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.37% 0.54% 1.06% 0.96% 1.18% 0.92% 0.78% -
ROE 0.66% 0.50% 2.95% 2.70% 4.53% 1.98% 3.70% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 527.86 480.06 457.17 454.38 620.03 330.67 708.34 -4.78%
EPS 1.00 0.82 4.84 4.38 7.30 3.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.63 1.64 1.62 1.61 1.5339 1.4984 0.23%
Adjusted Per Share Value based on latest NOSH - 72,500
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 86.84 78.42 74.47 74.14 100.90 53.54 118.76 -5.08%
EPS 0.16 0.13 0.79 0.71 1.19 0.49 0.93 -25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.2663 0.2671 0.2643 0.262 0.2484 0.2512 -0.07%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.52 0.70 0.85 0.95 1.15 1.30 1.48 -
P/RPS 0.10 0.15 0.19 0.21 0.19 0.39 0.21 -11.62%
P/EPS 52.00 85.65 17.56 21.69 15.75 42.90 26.68 11.75%
EY 1.92 1.17 5.69 4.61 6.35 2.33 3.75 -10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.52 0.59 0.71 0.85 0.99 -16.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 22/08/05 25/08/04 01/08/03 29/08/02 10/10/01 29/08/00 -
Price 0.50 0.83 0.90 1.05 1.21 1.25 1.52 -
P/RPS 0.09 0.17 0.20 0.23 0.20 0.38 0.21 -13.16%
P/EPS 50.00 101.56 18.60 23.97 16.58 41.25 27.40 10.53%
EY 2.00 0.98 5.38 4.17 6.03 2.42 3.65 -9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.51 0.55 0.65 0.75 0.81 1.01 -17.00%

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