[JSB] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 16.68%
YoY- 9.83%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 352,576 332,783 374,129 463,005 526,710 378,188 -1.39%
PBT 3,992 8,543 4,424 10,497 11,163 6,806 -10.11%
Tax -2,790 -3,992 -2,368 -4,104 -5,342 -2,653 1.01%
NP 1,202 4,551 2,056 6,393 5,821 4,153 -21.95%
-
NP to SH 1,202 4,551 2,056 6,393 5,821 4,153 -21.95%
-
Tax Rate 69.89% 46.73% 53.53% 39.10% 47.85% 38.98% -
Total Cost 351,374 328,232 372,073 456,612 520,889 374,035 -1.24%
-
Net Worth 105,950 117,930 119,272 115,883 109,110 74,600 7.26%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 1,574 3,653 6,266 4,476 4,262 -
Div Payout % - 34.59% 177.69% 98.02% 76.89% 102.63% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 105,950 117,930 119,272 115,883 109,110 74,600 7.26%
NOSH 65,000 72,349 74,545 72,427 72,124 74,600 -2.71%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.34% 1.37% 0.55% 1.38% 1.11% 1.10% -
ROE 1.13% 3.86% 1.72% 5.52% 5.33% 5.57% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 542.42 459.96 501.88 639.27 730.27 506.95 1.36%
EPS 1.85 6.29 2.76 8.83 8.07 5.57 -19.77%
DPS 0.00 2.16 4.90 8.64 6.21 5.71 -
NAPS 1.63 1.63 1.60 1.60 1.5128 1.00 10.25%
Adjusted Per Share Value based on latest NOSH - 72,427
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 79.24 74.79 84.08 104.06 118.38 85.00 -1.39%
EPS 0.27 1.02 0.46 1.44 1.31 0.93 -21.90%
DPS 0.00 0.35 0.82 1.41 1.01 0.96 -
NAPS 0.2381 0.265 0.2681 0.2604 0.2452 0.1677 7.25%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.83 0.99 1.05 1.19 1.42 2.07 -
P/RPS 0.15 0.22 0.21 0.19 0.19 0.41 -18.20%
P/EPS 44.88 15.74 38.07 13.48 17.59 37.18 3.83%
EY 2.23 6.35 2.63 7.42 5.68 2.69 -3.67%
DY 0.00 2.18 4.67 7.26 4.37 2.76 -
P/NAPS 0.51 0.61 0.66 0.74 0.94 2.07 -24.42%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/05 28/05/04 28/05/03 30/05/02 18/05/01 - -
Price 0.72 0.92 0.92 1.21 1.28 0.00 -
P/RPS 0.13 0.20 0.18 0.19 0.18 0.00 -
P/EPS 38.94 14.63 33.36 13.71 15.86 0.00 -
EY 2.57 6.84 3.00 7.29 6.31 0.00 -
DY 0.00 2.35 5.33 7.14 4.85 0.00 -
P/NAPS 0.44 0.56 0.58 0.76 0.85 0.00 -

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