[JSB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 68.05%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 611,288 657,156 655,386 669,074 621,864 637,872 635,589 -2.56%
PBT 2,984 5,986 4,465 4,332 2,632 9,220 4,898 -28.11%
Tax -2,028 -3,423 -2,732 -2,924 -1,964 -1,955 -2,496 -12.91%
NP 956 2,563 1,733 1,408 668 7,265 2,402 -45.86%
-
NP to SH 356 1,568 1,064 1,378 820 6,732 2,237 -70.60%
-
Tax Rate 67.96% 57.18% 61.19% 67.50% 74.62% 21.20% 50.96% -
Total Cost 610,332 654,593 653,653 667,666 621,196 630,607 633,186 -2.41%
-
Net Worth 150,010 150,266 149,286 151,460 150,735 150,789 142,485 3.48%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,177 - - - 2,174 - -
Div Payout % - 138.89% - - - 32.31% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 150,010 150,266 149,286 151,460 150,735 150,789 142,485 3.48%
NOSH 72,469 72,469 72,469 72,469 72,469 72,494 72,327 0.13%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.16% 0.39% 0.26% 0.21% 0.11% 1.14% 0.38% -
ROE 0.24% 1.04% 0.71% 0.91% 0.54% 4.46% 1.57% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 843.52 905.27 904.37 923.26 858.11 879.89 878.76 -2.68%
EPS 0.48 2.16 1.47 1.90 1.12 9.29 3.09 -71.07%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.07 2.07 2.06 2.09 2.08 2.08 1.97 3.35%
Adjusted Per Share Value based on latest NOSH - 72,469
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 137.38 147.69 147.30 150.37 139.76 143.36 142.85 -2.56%
EPS 0.08 0.35 0.24 0.31 0.18 1.51 0.50 -70.49%
DPS 0.00 0.49 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.3371 0.3377 0.3355 0.3404 0.3388 0.3389 0.3202 3.48%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.64 0.60 0.67 0.63 0.70 0.69 0.68 -
P/RPS 0.08 0.07 0.07 0.07 0.08 0.08 0.08 0.00%
P/EPS 130.28 27.76 45.63 33.13 61.86 7.43 21.98 227.16%
EY 0.77 3.60 2.19 3.02 1.62 13.46 4.55 -69.37%
DY 0.00 5.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.31 0.29 0.33 0.30 0.34 0.33 0.35 -7.76%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 27/02/13 22/11/12 17/08/12 29/05/12 24/02/12 23/11/11 -
Price 0.78 0.60 0.64 0.66 0.62 0.68 0.75 -
P/RPS 0.09 0.07 0.07 0.07 0.07 0.08 0.09 0.00%
P/EPS 158.78 27.76 43.59 34.71 54.79 7.32 24.25 249.59%
EY 0.63 3.60 2.29 2.88 1.83 13.66 4.12 -71.37%
DY 0.00 5.00 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 0.38 0.29 0.31 0.32 0.30 0.33 0.38 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