[JSB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -19.0%
YoY- -48.22%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 655,386 635,589 679,520 701,077 783,041 608,270 402,712 8.44%
PBT 4,465 4,898 9,305 13,484 23,693 9,168 2,240 12.17%
Tax -2,732 -2,496 -4,706 -5,252 -5,820 -4,218 -909 20.11%
NP 1,733 2,402 4,598 8,232 17,873 4,949 1,330 4.50%
-
NP to SH 1,064 2,237 4,076 8,414 16,249 3,990 558 11.34%
-
Tax Rate 61.19% 50.96% 50.57% 38.95% 24.56% 46.01% 40.58% -
Total Cost 653,653 633,186 674,921 692,845 765,168 603,321 401,381 8.45%
-
Net Worth 149,286 142,485 139,810 131,147 124,623 113,777 109,806 5.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 149,286 142,485 139,810 131,147 124,623 113,777 109,806 5.24%
NOSH 72,469 72,327 72,440 72,456 72,455 72,469 72,241 0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.26% 0.38% 0.68% 1.17% 2.28% 0.81% 0.33% -
ROE 0.71% 1.57% 2.92% 6.42% 13.04% 3.51% 0.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 904.37 878.76 938.04 967.58 1,080.72 839.34 557.45 8.39%
EPS 1.47 3.09 5.63 11.61 22.43 5.51 0.77 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.97 1.93 1.81 1.72 1.57 1.52 5.19%
Adjusted Per Share Value based on latest NOSH - 72,532
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 147.30 142.85 152.72 157.56 175.99 136.71 90.51 8.44%
EPS 0.24 0.50 0.92 1.89 3.65 0.90 0.13 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3355 0.3202 0.3142 0.2947 0.2801 0.2557 0.2468 5.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.67 0.68 0.71 0.74 1.00 1.07 0.60 -
P/RPS 0.07 0.08 0.08 0.08 0.09 0.13 0.11 -7.24%
P/EPS 45.63 21.98 12.62 6.37 4.46 19.43 77.59 -8.46%
EY 2.19 4.55 7.92 15.69 22.43 5.15 1.29 9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.37 0.41 0.58 0.68 0.39 -2.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 30/11/10 06/11/09 26/11/08 27/11/07 24/11/06 -
Price 0.64 0.75 0.76 0.69 0.70 1.08 0.58 -
P/RPS 0.07 0.09 0.08 0.07 0.06 0.13 0.10 -5.76%
P/EPS 43.59 24.25 13.51 5.94 3.12 19.61 75.00 -8.63%
EY 2.29 4.12 7.40 16.83 32.04 5.10 1.33 9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.39 0.38 0.41 0.69 0.38 -3.33%

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