[JSB] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 5.03%
YoY- -830.7%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 743,212 647,209 440,105 371,349 352,576 332,783 374,129 12.10%
PBT 22,176 6,431 4,932 -8,431 3,992 8,543 4,424 30.78%
Tax -5,715 -3,755 -2,149 301 -2,790 -3,992 -2,368 15.80%
NP 16,461 2,676 2,783 -8,130 1,202 4,551 2,056 41.39%
-
NP to SH 15,450 1,709 2,375 -8,783 1,202 4,551 2,056 39.91%
-
Tax Rate 25.77% 58.39% 43.57% - 69.89% 46.73% 53.53% -
Total Cost 726,751 644,533 437,322 379,479 351,374 328,232 372,073 11.79%
-
Net Worth 128,148 114,154 112,454 110,809 105,950 117,930 119,272 1.20%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 2,172 1,802 - - - 1,574 3,653 -8.29%
Div Payout % 14.06% 105.48% - - - 34.59% 177.69% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 128,148 114,154 112,454 110,809 105,950 117,930 119,272 1.20%
NOSH 72,440 72,249 72,551 72,424 65,000 72,349 74,545 -0.47%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.21% 0.41% 0.63% -2.19% 0.34% 1.37% 0.55% -
ROE 12.06% 1.50% 2.11% -7.93% 1.13% 3.86% 1.72% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,025.96 895.79 606.61 512.74 542.42 459.96 501.88 12.64%
EPS 21.33 2.37 3.27 -12.13 1.85 6.29 2.76 40.56%
DPS 3.00 2.50 0.00 0.00 0.00 2.16 4.90 -7.84%
NAPS 1.769 1.58 1.55 1.53 1.63 1.63 1.60 1.68%
Adjusted Per Share Value based on latest NOSH - 72,424
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 167.03 145.46 98.91 83.46 79.24 74.79 84.08 12.10%
EPS 3.47 0.38 0.53 -1.97 0.27 1.02 0.46 40.00%
DPS 0.49 0.41 0.00 0.00 0.00 0.35 0.82 -8.21%
NAPS 0.288 0.2566 0.2527 0.249 0.2381 0.265 0.2681 1.19%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.85 0.85 0.70 0.55 0.83 0.99 1.05 -
P/RPS 0.08 0.09 0.12 0.11 0.15 0.22 0.21 -14.84%
P/EPS 3.99 35.93 21.38 -4.54 44.88 15.74 38.07 -31.31%
EY 25.09 2.78 4.68 -22.05 2.23 6.35 2.63 45.58%
DY 3.53 2.94 0.00 0.00 0.00 2.18 4.67 -4.55%
P/NAPS 0.48 0.54 0.45 0.36 0.51 0.61 0.66 -5.16%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 27/05/08 30/05/07 30/05/06 26/05/05 28/05/04 28/05/03 -
Price 0.99 1.02 1.10 0.55 0.72 0.92 0.92 -
P/RPS 0.10 0.11 0.18 0.11 0.13 0.20 0.18 -9.32%
P/EPS 4.64 43.12 33.60 -4.54 38.94 14.63 33.36 -27.99%
EY 21.54 2.32 2.98 -22.05 2.57 6.84 3.00 38.85%
DY 3.03 2.45 0.00 0.00 0.00 2.35 5.33 -8.97%
P/NAPS 0.56 0.65 0.71 0.36 0.44 0.56 0.58 -0.58%

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