[JSB] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -123.43%
YoY- -139.3%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 215,591 229,590 154,383 94,998 98,508 88,462 84,764 16.81%
PBT 4,742 7,164 3,134 264 634 939 2,666 10.06%
Tax -1,441 -1,703 -1,343 -192 0 -509 -1,158 3.70%
NP 3,301 5,461 1,791 72 634 430 1,508 13.93%
-
NP to SH 3,354 4,916 1,461 -112 285 430 1,508 14.23%
-
Tax Rate 30.39% 23.77% 42.85% 72.73% 0.00% 54.21% 43.44% -
Total Cost 212,290 224,129 152,592 94,926 97,874 88,032 83,256 16.86%
-
Net Worth 131,841 118,912 113,552 106,400 119,115 119,525 117,450 1.94%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 131,841 118,912 113,552 106,400 119,115 119,525 117,450 1.94%
NOSH 72,440 72,507 72,326 70,000 73,076 72,881 72,500 -0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.53% 2.38% 1.16% 0.08% 0.64% 0.49% 1.78% -
ROE 2.54% 4.13% 1.29% -0.11% 0.24% 0.36% 1.28% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 297.61 316.64 213.45 135.71 134.80 121.38 116.92 16.83%
EPS 4.63 6.78 2.02 -0.16 0.39 0.59 2.08 14.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.64 1.57 1.52 1.63 1.64 1.62 1.95%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 48.45 51.60 34.70 21.35 22.14 19.88 19.05 16.81%
EPS 0.75 1.10 0.33 -0.03 0.06 0.10 0.34 14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2963 0.2672 0.2552 0.2391 0.2677 0.2686 0.264 1.94%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.95 0.85 1.39 0.52 0.70 0.85 0.95 -
P/RPS 0.32 0.27 0.65 0.38 0.52 0.70 0.81 -14.32%
P/EPS 20.52 12.54 68.81 -325.00 179.49 144.07 45.67 -12.47%
EY 4.87 7.98 1.45 -0.31 0.56 0.69 2.19 14.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.89 0.34 0.43 0.52 0.59 -2.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 27/08/08 27/08/07 22/08/06 22/08/05 25/08/04 01/08/03 -
Price 0.85 1.05 1.10 0.50 0.83 0.90 1.05 -
P/RPS 0.29 0.33 0.52 0.37 0.62 0.74 0.90 -17.18%
P/EPS 18.36 15.49 54.46 -312.50 212.82 152.54 50.48 -15.49%
EY 5.45 6.46 1.84 -0.32 0.47 0.66 1.98 18.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.70 0.33 0.51 0.55 0.65 -5.25%

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