[JSB] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 53.29%
YoY- 521.13%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 42,641 39,856 48,110 24,400 83,908 87,276 80,796 -34.76%
PBT -4,727 1,241 15,362 45,560 29,163 70,822 114,026 -
Tax -69 -92 0 0 -137 54 2 -
NP -4,796 1,149 15,362 45,560 29,026 70,877 114,028 -
-
NP to SH -5,065 789 14,822 44,488 29,022 70,881 114,572 -
-
Tax Rate - 7.41% 0.00% 0.00% 0.47% -0.08% -0.00% -
Total Cost 47,437 38,706 32,748 -21,160 54,882 16,398 -33,232 -
-
Net Worth 118,672 113,263 109,504 105,732 158,387 154,014 102,471 10.31%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - 969 700 - -
Div Payout % - - - - 3.34% 0.99% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 118,672 113,263 109,504 105,732 158,387 154,014 102,471 10.31%
NOSH 394,271 381,709 353,239 353,239 323,239 323,239 101,457 147.79%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -11.25% 2.88% 31.93% 186.72% 34.59% 81.21% 141.13% -
ROE -4.27% 0.70% 13.54% 42.08% 18.32% 46.02% 111.81% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.14 10.91 13.62 7.38 25.96 49.87 79.64 -73.15%
EPS -1.41 0.08 2.16 13.48 16.59 56.43 112.92 -
DPS 0.00 0.00 0.00 0.00 0.30 0.40 0.00 -
NAPS 0.31 0.31 0.31 0.32 0.49 0.88 1.01 -54.59%
Adjusted Per Share Value based on latest NOSH - 353,239
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.58 8.96 10.81 5.48 18.86 19.61 18.16 -34.78%
EPS -1.14 0.18 3.33 10.00 6.52 15.93 25.75 -
DPS 0.00 0.00 0.00 0.00 0.22 0.16 0.00 -
NAPS 0.2667 0.2546 0.2461 0.2376 0.356 0.3461 0.2303 10.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.86 0.885 0.725 0.55 0.45 0.485 1.79 -
P/RPS 7.72 8.11 5.32 7.45 1.73 0.97 2.25 128.00%
P/EPS -65.00 409.65 17.28 4.08 5.01 1.20 1.59 -
EY -1.54 0.24 5.79 24.48 19.95 83.50 63.09 -
DY 0.00 0.00 0.00 0.00 0.67 0.82 0.00 -
P/NAPS 2.77 2.85 2.34 1.72 0.92 0.55 1.77 34.90%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 23/05/23 22/02/23 22/11/22 26/08/22 30/05/22 23/02/22 -
Price 0.955 0.85 0.835 0.695 0.545 0.40 0.575 -
P/RPS 8.57 7.79 6.13 9.41 2.10 0.80 0.72 423.68%
P/EPS -72.18 393.45 19.90 5.16 6.07 0.99 0.51 -
EY -1.39 0.25 5.03 19.37 16.47 101.25 196.39 -
DY 0.00 0.00 0.00 0.00 0.55 1.00 0.00 -
P/NAPS 3.08 2.74 2.69 2.17 1.11 0.45 0.57 208.88%

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