[JSB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -66.7%
YoY- -84.0%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 157,002 142,872 173,081 142,158 189,335 161,657 108,837 6.29%
PBT 1,182 1,977 3,268 2,342 9,136 1,025 1,216 -0.47%
Tax -587 -710 -1,871 -1,176 -1,743 -699 -925 -7.29%
NP 595 1,267 1,397 1,166 7,393 326 291 12.64%
-
NP to SH 109 1,055 1,524 1,117 6,982 110 53 12.75%
-
Tax Rate 49.66% 35.91% 57.25% 50.21% 19.08% 68.20% 76.07% -
Total Cost 156,407 141,605 171,684 140,992 181,942 161,331 108,546 6.27%
-
Net Worth 149,286 142,352 140,062 131,283 124,704 115,133 115,085 4.42%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 149,286 142,352 140,062 131,283 124,704 115,133 115,085 4.42%
NOSH 72,469 72,260 72,571 72,532 72,502 73,333 75,714 -0.72%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.38% 0.89% 0.81% 0.82% 3.90% 0.20% 0.27% -
ROE 0.07% 0.74% 1.09% 0.85% 5.60% 0.10% 0.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 216.65 197.72 238.50 195.99 261.14 220.44 143.75 7.06%
EPS 0.15 1.46 2.10 1.54 9.63 0.15 0.07 13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.97 1.93 1.81 1.72 1.57 1.52 5.19%
Adjusted Per Share Value based on latest NOSH - 72,532
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.29 32.11 38.90 31.95 42.55 36.33 24.46 6.29%
EPS 0.02 0.24 0.34 0.25 1.57 0.02 0.01 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3355 0.3199 0.3148 0.2951 0.2803 0.2588 0.2586 4.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.67 0.68 0.71 0.74 1.00 1.07 0.60 -
P/RPS 0.31 0.34 0.30 0.38 0.38 0.49 0.42 -4.93%
P/EPS 445.45 46.58 33.81 48.05 10.38 713.33 857.14 -10.32%
EY 0.22 2.15 2.96 2.08 9.63 0.14 0.12 10.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.37 0.41 0.58 0.68 0.39 -2.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 30/11/10 06/11/09 26/11/08 27/11/07 24/11/06 -
Price 0.64 0.75 0.76 0.69 0.70 1.08 0.58 -
P/RPS 0.30 0.38 0.32 0.35 0.27 0.49 0.40 -4.67%
P/EPS 425.51 51.37 36.19 44.81 7.27 720.00 828.57 -10.50%
EY 0.24 1.95 2.76 2.23 13.76 0.14 0.12 12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.39 0.38 0.41 0.69 0.38 -3.33%

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