[JSB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -30.79%
YoY- 614.32%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 679,520 701,077 783,041 608,270 402,712 358,849 363,269 10.99%
PBT 9,305 13,484 23,693 9,168 2,240 2,252 8,300 1.92%
Tax -4,706 -5,252 -5,820 -4,218 -909 -789 -3,634 4.40%
NP 4,598 8,232 17,873 4,949 1,330 1,462 4,665 -0.24%
-
NP to SH 4,076 8,414 16,249 3,990 558 677 4,665 -2.22%
-
Tax Rate 50.57% 38.95% 24.56% 46.01% 40.58% 35.04% 43.78% -
Total Cost 674,921 692,845 765,168 603,321 401,381 357,386 358,604 11.10%
-
Net Worth 139,810 131,147 124,623 113,777 109,806 116,839 118,082 2.85%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 139,810 131,147 124,623 113,777 109,806 116,839 118,082 2.85%
NOSH 72,440 72,456 72,455 72,469 72,241 72,571 72,443 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.68% 1.17% 2.28% 0.81% 0.33% 0.41% 1.28% -
ROE 2.92% 6.42% 13.04% 3.51% 0.51% 0.58% 3.95% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 938.04 967.58 1,080.72 839.34 557.45 494.48 501.46 10.99%
EPS 5.63 11.61 22.43 5.51 0.77 0.93 6.44 -2.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.81 1.72 1.57 1.52 1.61 1.63 2.85%
Adjusted Per Share Value based on latest NOSH - 73,333
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 152.72 157.56 175.99 136.71 90.51 80.65 81.64 10.99%
EPS 0.92 1.89 3.65 0.90 0.13 0.15 1.05 -2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3142 0.2947 0.2801 0.2557 0.2468 0.2626 0.2654 2.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.71 0.74 1.00 1.07 0.60 0.83 0.86 -
P/RPS 0.08 0.08 0.09 0.13 0.11 0.17 0.17 -11.80%
P/EPS 12.62 6.37 4.46 19.43 77.59 88.93 13.35 -0.93%
EY 7.92 15.69 22.43 5.15 1.29 1.12 7.49 0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.58 0.68 0.39 0.52 0.53 -5.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 06/11/09 26/11/08 27/11/07 24/11/06 25/11/05 25/11/04 -
Price 0.76 0.69 0.70 1.08 0.58 0.72 0.90 -
P/RPS 0.08 0.07 0.06 0.13 0.10 0.15 0.18 -12.63%
P/EPS 13.51 5.94 3.12 19.61 75.00 77.14 13.98 -0.56%
EY 7.40 16.83 32.04 5.10 1.33 1.30 7.16 0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.41 0.69 0.38 0.45 0.55 -5.56%

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