[JSB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 32.99%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 608,270 402,712 358,849 363,269 341,605 421,357 480,957 3.98%
PBT 9,168 2,240 2,252 8,300 7,085 9,261 10,597 -2.38%
Tax -4,218 -909 -789 -3,634 -3,524 -4,997 -6,536 -7.03%
NP 4,949 1,330 1,462 4,665 3,561 4,264 4,061 3.34%
-
NP to SH 3,990 558 677 4,665 3,561 4,264 4,061 -0.29%
-
Tax Rate 46.01% 40.58% 35.04% 43.78% 49.74% 53.96% 61.68% -
Total Cost 603,321 401,381 357,386 358,604 338,044 417,093 476,896 3.99%
-
Net Worth 113,777 109,806 116,839 118,082 116,539 115,302 110,894 0.42%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 2,084 2,784 - -
Div Payout % - - - - 58.54% 65.31% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 113,777 109,806 116,839 118,082 116,539 115,302 110,894 0.42%
NOSH 72,469 72,241 72,571 72,443 72,384 72,517 72,009 0.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.81% 0.33% 0.41% 1.28% 1.04% 1.01% 0.84% -
ROE 3.51% 0.51% 0.58% 3.95% 3.06% 3.70% 3.66% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 839.34 557.45 494.48 501.46 471.93 581.05 667.91 3.87%
EPS 5.51 0.77 0.93 6.44 4.92 5.88 5.64 -0.38%
DPS 0.00 0.00 0.00 0.00 2.88 3.84 0.00 -
NAPS 1.57 1.52 1.61 1.63 1.61 1.59 1.54 0.32%
Adjusted Per Share Value based on latest NOSH - 72,406
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 136.71 90.51 80.65 81.64 76.77 94.70 108.09 3.99%
EPS 0.90 0.13 0.15 1.05 0.80 0.96 0.91 -0.18%
DPS 0.00 0.00 0.00 0.00 0.47 0.63 0.00 -
NAPS 0.2557 0.2468 0.2626 0.2654 0.2619 0.2591 0.2492 0.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.07 0.60 0.83 0.86 1.06 1.19 1.24 -
P/RPS 0.13 0.11 0.17 0.17 0.22 0.20 0.19 -6.12%
P/EPS 19.43 77.59 88.93 13.35 21.54 20.24 21.99 -2.04%
EY 5.15 1.29 1.12 7.49 4.64 4.94 4.55 2.08%
DY 0.00 0.00 0.00 0.00 2.72 3.23 0.00 -
P/NAPS 0.68 0.39 0.52 0.53 0.66 0.75 0.81 -2.87%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 25/11/05 25/11/04 17/11/03 28/11/02 21/11/01 -
Price 1.08 0.58 0.72 0.90 1.12 1.21 1.30 -
P/RPS 0.13 0.10 0.15 0.18 0.24 0.21 0.19 -6.12%
P/EPS 19.61 75.00 77.14 13.98 22.76 20.58 23.05 -2.65%
EY 5.10 1.33 1.30 7.16 4.39 4.86 4.34 2.72%
DY 0.00 0.00 0.00 0.00 2.57 3.17 0.00 -
P/NAPS 0.69 0.38 0.45 0.55 0.70 0.76 0.84 -3.22%

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