[JSB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 305.81%
YoY- 61.42%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 161,657 108,837 94,675 106,775 91,259 91,534 122,483 4.73%
PBT 1,025 1,216 742 2,932 2,142 1,651 2,647 -14.61%
Tax -699 -925 -316 -1,187 -1,061 -1,095 -1,783 -14.44%
NP 326 291 426 1,745 1,081 556 864 -14.98%
-
NP to SH 110 53 211 1,745 1,081 556 864 -29.06%
-
Tax Rate 68.20% 76.07% 42.59% 40.48% 49.53% 66.32% 67.36% -
Total Cost 161,331 108,546 94,249 105,030 90,178 90,978 121,619 4.81%
-
Net Worth 115,133 115,085 117,141 118,022 116,806 114,810 111,811 0.48%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 1,567 2,079 - -
Div Payout % - - - - 144.97% 374.03% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 115,133 115,085 117,141 118,022 116,806 114,810 111,811 0.48%
NOSH 73,333 75,714 72,758 72,406 72,550 72,207 72,605 0.16%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.20% 0.27% 0.45% 1.63% 1.18% 0.61% 0.71% -
ROE 0.10% 0.05% 0.18% 1.48% 0.93% 0.48% 0.77% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 220.44 143.75 130.12 147.47 125.79 126.76 168.70 4.55%
EPS 0.15 0.07 0.29 2.41 1.49 0.77 1.19 -29.17%
DPS 0.00 0.00 0.00 0.00 2.16 2.88 0.00 -
NAPS 1.57 1.52 1.61 1.63 1.61 1.59 1.54 0.32%
Adjusted Per Share Value based on latest NOSH - 72,406
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 36.33 24.46 21.28 24.00 20.51 20.57 27.53 4.72%
EPS 0.02 0.01 0.05 0.39 0.24 0.12 0.19 -31.27%
DPS 0.00 0.00 0.00 0.00 0.35 0.47 0.00 -
NAPS 0.2588 0.2586 0.2633 0.2653 0.2625 0.258 0.2513 0.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.07 0.60 0.83 0.86 1.06 1.19 1.24 -
P/RPS 0.49 0.42 0.64 0.58 0.84 0.94 0.74 -6.63%
P/EPS 713.33 857.14 286.21 35.68 71.14 154.55 104.20 37.77%
EY 0.14 0.12 0.35 2.80 1.41 0.65 0.96 -27.43%
DY 0.00 0.00 0.00 0.00 2.04 2.42 0.00 -
P/NAPS 0.68 0.39 0.52 0.53 0.66 0.75 0.81 -2.87%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 25/11/05 25/11/04 17/11/03 28/11/02 21/11/01 -
Price 1.08 0.58 0.72 0.90 1.12 1.21 1.30 -
P/RPS 0.49 0.40 0.55 0.61 0.89 0.95 0.77 -7.25%
P/EPS 720.00 828.57 248.28 37.34 75.17 157.14 109.24 36.90%
EY 0.14 0.12 0.40 2.68 1.33 0.64 0.92 -26.92%
DY 0.00 0.00 0.00 0.00 1.93 2.38 0.00 -
P/NAPS 0.69 0.38 0.45 0.55 0.70 0.76 0.84 -3.22%

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