[JSB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.09%
YoY- -4.56%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 398,142 349,104 353,837 335,749 403,557 468,620 530,519 -4.66%
PBT 2,415 -8,319 6,035 6,694 6,715 9,770 10,987 -22.30%
Tax -592 -409 -3,521 -3,385 -3,248 -5,063 -5,369 -30.74%
NP 1,823 -8,728 2,514 3,309 3,467 4,707 5,618 -17.09%
-
NP to SH 1,431 -9,249 2,514 3,309 3,467 4,707 5,618 -20.37%
-
Tax Rate 24.51% - 58.34% 50.57% 48.37% 51.82% 48.87% -
Total Cost 396,319 357,832 351,323 332,440 400,090 463,913 524,901 -4.57%
-
Net Worth 110,905 107,996 130,381 116,689 115,100 113,343 112,645 -0.25%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 1,565 1,563 2,887 4,476 -
Div Payout % - - - 47.31% 45.10% 61.35% 79.67% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 110,905 107,996 130,381 116,689 115,100 113,343 112,645 -0.25%
NOSH 72,487 72,480 72,434 72,478 72,389 72,193 74,600 -0.47%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.46% -2.50% 0.71% 0.99% 0.86% 1.00% 1.06% -
ROE 1.29% -8.56% 1.93% 2.84% 3.01% 4.15% 4.99% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 549.26 481.65 488.50 463.24 557.48 649.12 711.15 -4.21%
EPS 1.97 -12.76 3.47 4.57 4.79 6.52 7.84 -20.55%
DPS 0.00 0.00 0.00 2.16 2.16 4.00 6.00 -
NAPS 1.53 1.49 1.80 1.61 1.59 1.57 1.51 0.21%
Adjusted Per Share Value based on latest NOSH - 72,873
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 89.48 78.46 79.52 75.46 90.70 105.32 119.23 -4.66%
EPS 0.32 -2.08 0.57 0.74 0.78 1.06 1.26 -20.41%
DPS 0.00 0.00 0.00 0.35 0.35 0.65 1.01 -
NAPS 0.2493 0.2427 0.293 0.2623 0.2587 0.2547 0.2532 -0.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.61 0.68 0.88 1.03 1.18 1.25 1.32 -
P/RPS 0.11 0.14 0.18 0.22 0.21 0.19 0.19 -8.70%
P/EPS 30.90 -5.33 25.35 22.56 24.64 19.17 17.53 9.90%
EY 3.24 -18.77 3.94 4.43 4.06 5.22 5.71 -9.00%
DY 0.00 0.00 0.00 2.10 1.83 3.20 4.55 -
P/NAPS 0.40 0.46 0.49 0.64 0.74 0.80 0.87 -12.14%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 14/03/06 28/02/05 27/02/04 26/02/03 07/03/02 28/02/01 -
Price 0.85 0.55 0.82 1.06 0.98 1.21 1.46 -
P/RPS 0.15 0.11 0.17 0.23 0.18 0.19 0.21 -5.45%
P/EPS 43.06 -4.31 23.63 23.22 20.46 18.56 19.39 14.21%
EY 2.32 -23.20 4.23 4.31 4.89 5.39 5.16 -12.46%
DY 0.00 0.00 0.00 2.04 2.20 3.31 4.11 -
P/NAPS 0.56 0.37 0.46 0.66 0.62 0.77 0.97 -8.74%

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