[JSB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 297.48%
YoY- 197.49%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 671,304 672,236 673,424 560,648 392,796 303,816 308,864 13.80%
PBT 4,428 12,116 5,876 10,864 800 1,248 9,416 -11.81%
Tax -3,320 -5,288 -3,676 -4,484 1,736 -1,196 -4,120 -3.53%
NP 1,108 6,828 2,200 6,380 2,536 52 5,296 -22.94%
-
NP to SH 64 7,360 1,156 5,688 1,912 52 5,296 -52.07%
-
Tax Rate 74.98% 43.64% 62.56% 41.27% -217.00% 95.83% 43.76% -
Total Cost 670,196 665,408 671,224 554,268 390,260 303,764 303,568 14.10%
-
Net Worth 154,399 128,148 114,154 112,454 110,809 105,950 117,930 4.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 154,399 128,148 114,154 112,454 110,809 105,950 117,930 4.59%
NOSH 80,000 72,440 72,249 72,551 72,424 65,000 72,349 1.68%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.17% 1.02% 0.33% 1.14% 0.65% 0.02% 1.71% -
ROE 0.04% 5.74% 1.01% 5.06% 1.73% 0.05% 4.49% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 839.13 927.98 932.07 772.76 542.35 467.41 426.90 11.91%
EPS 0.08 10.16 1.60 7.84 2.64 0.08 7.32 -52.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.769 1.58 1.55 1.53 1.63 1.63 2.85%
Adjusted Per Share Value based on latest NOSH - 72,551
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 150.87 151.08 151.35 126.00 88.28 68.28 69.42 13.80%
EPS 0.01 1.65 0.26 1.28 0.43 0.01 1.19 -54.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.347 0.288 0.2566 0.2527 0.249 0.2381 0.265 4.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.99 0.85 0.85 0.70 0.55 0.83 0.99 -
P/RPS 0.12 0.09 0.09 0.09 0.10 0.18 0.23 -10.27%
P/EPS 1,237.50 8.37 53.13 8.93 20.83 1,037.50 13.52 112.21%
EY 0.08 11.95 1.88 11.20 4.80 0.10 7.39 -52.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.54 0.45 0.36 0.51 0.61 -2.93%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 18/05/09 27/05/08 30/05/07 30/05/06 26/05/05 28/05/04 -
Price 0.75 0.99 1.02 1.10 0.55 0.72 0.92 -
P/RPS 0.09 0.11 0.11 0.14 0.10 0.15 0.22 -13.83%
P/EPS 937.50 9.74 63.75 14.03 20.83 900.00 12.57 105.09%
EY 0.11 10.26 1.57 7.13 4.80 0.11 7.96 -50.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.56 0.65 0.71 0.36 0.44 0.56 -5.84%

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