[JSB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 60.05%
YoY- 1514.63%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 560,648 392,796 303,816 308,864 320,724 438,432 460,892 3.31%
PBT 10,864 800 1,248 9,416 2,024 11,184 8,268 4.65%
Tax -4,484 1,736 -1,196 -4,120 -1,696 -5,216 -5,960 -4.62%
NP 6,380 2,536 52 5,296 328 5,968 2,308 18.45%
-
NP to SH 5,688 1,912 52 5,296 328 5,968 2,308 16.21%
-
Tax Rate 41.27% -217.00% 95.83% 43.76% 83.79% 46.64% 72.09% -
Total Cost 554,268 390,260 303,764 303,568 320,396 432,464 458,584 3.20%
-
Net Worth 112,454 110,809 105,950 117,930 119,272 115,883 109,110 0.50%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 112,454 110,809 105,950 117,930 119,272 115,883 109,110 0.50%
NOSH 72,551 72,424 65,000 72,349 74,545 72,427 72,124 0.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.14% 0.65% 0.02% 1.71% 0.10% 1.36% 0.50% -
ROE 5.06% 1.73% 0.05% 4.49% 0.28% 5.15% 2.12% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 772.76 542.35 467.41 426.90 430.24 605.34 639.02 3.21%
EPS 7.84 2.64 0.08 7.32 0.44 8.24 3.20 16.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.63 1.63 1.60 1.60 1.5128 0.40%
Adjusted Per Share Value based on latest NOSH - 72,349
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 126.00 88.28 68.28 69.42 72.08 98.54 103.58 3.31%
EPS 1.28 0.43 0.01 1.19 0.07 1.34 0.52 16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2527 0.249 0.2381 0.265 0.2681 0.2604 0.2452 0.50%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.55 0.83 0.99 1.05 1.19 1.42 -
P/RPS 0.09 0.10 0.18 0.23 0.24 0.20 0.22 -13.83%
P/EPS 8.93 20.83 1,037.50 13.52 238.64 14.44 44.38 -23.44%
EY 11.20 4.80 0.10 7.39 0.42 6.92 2.25 30.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.51 0.61 0.66 0.74 0.94 -11.54%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 26/05/05 28/05/04 28/05/03 30/05/02 18/05/01 -
Price 1.10 0.55 0.72 0.92 0.92 1.21 1.28 -
P/RPS 0.14 0.10 0.15 0.22 0.21 0.20 0.20 -5.76%
P/EPS 14.03 20.83 900.00 12.57 209.09 14.68 40.00 -16.01%
EY 7.13 4.80 0.11 7.96 0.48 6.81 2.50 19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.36 0.44 0.56 0.58 0.76 0.85 -2.95%

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