[JSB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -61.72%
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 767,300 795,892 589,092 386,394 348,924 331,354 329,890 15.09%
PBT 15,542 17,268 11,702 928 1,892 6,586 6,344 16.09%
Tax -5,526 -5,244 -4,930 486 0 -3,078 -3,164 9.73%
NP 10,016 12,024 6,772 1,414 1,892 3,508 3,180 21.05%
-
NP to SH 10,388 10,410 5,766 732 594 3,508 3,180 21.78%
-
Tax Rate 35.56% 30.37% 42.13% -52.37% 0.00% 46.74% 49.87% -
Total Cost 757,284 783,868 582,320 384,980 347,032 327,846 326,710 15.02%
-
Net Worth 131,842 118,888 113,726 111,263 118,473 118,866 117,616 1.91%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 131,842 118,888 113,726 111,263 118,473 118,866 117,616 1.91%
NOSH 72,440 72,493 72,437 73,200 72,682 72,479 72,602 -0.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.31% 1.51% 1.15% 0.37% 0.54% 1.06% 0.96% -
ROE 7.88% 8.76% 5.07% 0.66% 0.50% 2.95% 2.70% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,059.21 1,097.89 813.25 527.86 480.06 457.17 454.38 15.13%
EPS 14.34 14.36 7.96 1.00 0.82 4.84 4.38 21.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.64 1.57 1.52 1.63 1.64 1.62 1.95%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 172.45 178.87 132.40 86.84 78.42 74.47 74.14 15.09%
EPS 2.33 2.34 1.30 0.16 0.13 0.79 0.71 21.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2963 0.2672 0.2556 0.2501 0.2663 0.2671 0.2643 1.92%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.95 0.85 1.39 0.52 0.70 0.85 0.95 -
P/RPS 0.09 0.08 0.17 0.10 0.15 0.19 0.21 -13.15%
P/EPS 6.62 5.92 17.46 52.00 85.65 17.56 21.69 -17.93%
EY 15.09 16.89 5.73 1.92 1.17 5.69 4.61 21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.89 0.34 0.43 0.52 0.59 -2.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 27/08/08 27/08/07 22/08/06 22/08/05 25/08/04 01/08/03 -
Price 0.85 1.05 1.10 0.50 0.83 0.90 1.05 -
P/RPS 0.08 0.10 0.14 0.09 0.17 0.20 0.23 -16.12%
P/EPS 5.93 7.31 13.82 50.00 101.56 18.60 23.97 -20.75%
EY 16.87 13.68 7.24 2.00 0.98 5.38 4.17 26.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.70 0.33 0.51 0.55 0.65 -5.25%

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