[JSB] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1042.31%
YoY- -83.07%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 795,892 589,092 386,394 348,924 331,354 329,890 448,968 10.00%
PBT 17,268 11,702 928 1,892 6,586 6,344 10,590 8.48%
Tax -5,244 -4,930 486 0 -3,078 -3,164 -5,304 -0.18%
NP 12,024 6,772 1,414 1,892 3,508 3,180 5,286 14.66%
-
NP to SH 10,410 5,766 732 594 3,508 3,180 5,286 11.94%
-
Tax Rate 30.37% 42.13% -52.37% 0.00% 46.74% 49.87% 50.08% -
Total Cost 783,868 582,320 384,980 347,032 327,846 326,710 443,682 9.94%
-
Net Worth 118,888 113,726 111,263 118,473 118,866 117,616 116,581 0.32%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 118,888 113,726 111,263 118,473 118,866 117,616 116,581 0.32%
NOSH 72,493 72,437 73,200 72,682 72,479 72,602 72,410 0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.51% 1.15% 0.37% 0.54% 1.06% 0.96% 1.18% -
ROE 8.76% 5.07% 0.66% 0.50% 2.95% 2.70% 4.53% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,097.89 813.25 527.86 480.06 457.17 454.38 620.03 9.98%
EPS 14.36 7.96 1.00 0.82 4.84 4.38 7.30 11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.57 1.52 1.63 1.64 1.62 1.61 0.30%
Adjusted Per Share Value based on latest NOSH - 73,076
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 178.87 132.40 86.84 78.42 74.47 74.14 100.90 10.00%
EPS 2.34 1.30 0.16 0.13 0.79 0.71 1.19 11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2672 0.2556 0.2501 0.2663 0.2671 0.2643 0.262 0.32%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.85 1.39 0.52 0.70 0.85 0.95 1.15 -
P/RPS 0.08 0.17 0.10 0.15 0.19 0.21 0.19 -13.41%
P/EPS 5.92 17.46 52.00 85.65 17.56 21.69 15.75 -15.03%
EY 16.89 5.73 1.92 1.17 5.69 4.61 6.35 17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.89 0.34 0.43 0.52 0.59 0.71 -5.05%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 27/08/07 22/08/06 22/08/05 25/08/04 01/08/03 29/08/02 -
Price 1.05 1.10 0.50 0.83 0.90 1.05 1.21 -
P/RPS 0.10 0.14 0.09 0.17 0.20 0.23 0.20 -10.90%
P/EPS 7.31 13.82 50.00 101.56 18.60 23.97 16.58 -12.74%
EY 13.68 7.24 2.00 0.98 5.38 4.17 6.03 14.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.33 0.51 0.55 0.65 0.75 -2.60%

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