[JSB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.13%
YoY- 504.08%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 604,476 662,912 635,532 638,246 673,090 669,192 628,049 -2.52%
PBT 13,900 31,624 20,219 13,932 15,084 13,284 10,111 23.70%
Tax -3,422 -3,896 -5,702 -4,022 -4,058 -3,812 -5,029 -22.69%
NP 10,478 27,728 14,517 9,909 11,026 9,472 5,082 62.20%
-
NP to SH 7,280 21,492 13,914 9,270 10,316 9,196 4,572 36.47%
-
Tax Rate 24.62% 12.32% 28.20% 28.87% 26.90% 28.70% 49.74% -
Total Cost 593,998 635,184 621,015 628,337 662,064 659,720 622,967 -3.13%
-
Net Worth 168,223 169,577 164,504 157,257 157,982 154,358 152,909 6.58%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 168,223 169,577 164,504 157,257 157,982 154,358 152,909 6.58%
NOSH 72,509 72,469 72,469 72,469 72,469 72,469 72,469 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.73% 4.18% 2.28% 1.55% 1.64% 1.42% 0.81% -
ROE 4.33% 12.67% 8.46% 5.90% 6.53% 5.96% 2.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 833.65 914.75 876.97 880.72 928.80 923.42 866.65 -2.56%
EPS 10.04 29.64 19.20 12.79 14.24 12.68 6.31 36.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.34 2.27 2.17 2.18 2.13 2.11 6.54%
Adjusted Per Share Value based on latest NOSH - 72,469
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 137.71 151.02 144.79 145.40 153.34 152.45 143.08 -2.52%
EPS 1.66 4.90 3.17 2.11 2.35 2.10 1.04 36.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3832 0.3863 0.3748 0.3583 0.3599 0.3517 0.3484 6.57%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.26 1.30 0.91 1.15 0.99 0.72 0.73 -
P/RPS 0.15 0.14 0.10 0.13 0.11 0.08 0.08 52.23%
P/EPS 12.55 4.38 4.74 8.99 6.95 5.67 11.57 5.58%
EY 7.97 22.81 21.10 11.12 14.38 17.62 8.64 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.40 0.53 0.45 0.34 0.35 33.62%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 18/05/15 26/02/15 25/11/14 27/08/14 26/05/14 26/02/14 -
Price 1.00 1.49 1.25 1.03 1.28 0.78 0.75 -
P/RPS 0.12 0.16 0.14 0.12 0.14 0.08 0.09 21.20%
P/EPS 9.96 5.02 6.51 8.05 8.99 6.15 11.89 -11.16%
EY 10.04 19.90 15.36 12.42 11.12 16.27 8.41 12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.55 0.47 0.59 0.37 0.36 12.61%

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