[JSB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -33.76%
YoY- 10.31%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 589,092 386,394 348,924 331,354 329,890 448,968 238,235 16.27%
PBT 11,702 928 1,892 6,586 6,344 10,590 5,302 14.09%
Tax -4,930 486 0 -3,078 -3,164 -5,304 -3,119 7.92%
NP 6,772 1,414 1,892 3,508 3,180 5,286 2,183 20.75%
-
NP to SH 5,766 732 594 3,508 3,180 5,286 2,183 17.56%
-
Tax Rate 42.13% -52.37% 0.00% 46.74% 49.87% 50.08% 58.83% -
Total Cost 582,320 384,980 347,032 327,846 326,710 443,682 236,052 16.23%
-
Net Worth 113,726 111,263 118,473 118,866 117,616 116,581 110,511 0.47%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 113,726 111,263 118,473 118,866 117,616 116,581 110,511 0.47%
NOSH 72,437 73,200 72,682 72,479 72,602 72,410 72,046 0.09%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.15% 0.37% 0.54% 1.06% 0.96% 1.18% 0.92% -
ROE 5.07% 0.66% 0.50% 2.95% 2.70% 4.53% 1.98% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 813.25 527.86 480.06 457.17 454.38 620.03 330.67 16.17%
EPS 7.96 1.00 0.82 4.84 4.38 7.30 3.03 17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.52 1.63 1.64 1.62 1.61 1.5339 0.38%
Adjusted Per Share Value based on latest NOSH - 72,881
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 132.40 86.84 78.42 74.47 74.14 100.90 53.54 16.28%
EPS 1.30 0.16 0.13 0.79 0.71 1.19 0.49 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.2501 0.2663 0.2671 0.2643 0.262 0.2484 0.47%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.39 0.52 0.70 0.85 0.95 1.15 1.30 -
P/RPS 0.17 0.10 0.15 0.19 0.21 0.19 0.39 -12.91%
P/EPS 17.46 52.00 85.65 17.56 21.69 15.75 42.90 -13.90%
EY 5.73 1.92 1.17 5.69 4.61 6.35 2.33 16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.34 0.43 0.52 0.59 0.71 0.85 0.76%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 22/08/06 22/08/05 25/08/04 01/08/03 29/08/02 10/10/01 -
Price 1.10 0.50 0.83 0.90 1.05 1.21 1.25 -
P/RPS 0.14 0.09 0.17 0.20 0.23 0.20 0.38 -15.32%
P/EPS 13.82 50.00 101.56 18.60 23.97 16.58 41.25 -16.65%
EY 7.24 2.00 0.98 5.38 4.17 6.03 2.42 20.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.33 0.51 0.55 0.65 0.75 0.81 -2.40%

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