[JSB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 50.09%
YoY- 204.33%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 580,829 604,476 662,912 635,532 638,246 673,090 669,192 -9.00%
PBT 8,010 13,900 31,624 20,219 13,932 15,084 13,284 -28.60%
Tax -2,666 -3,422 -3,896 -5,702 -4,022 -4,058 -3,812 -21.19%
NP 5,344 10,478 27,728 14,517 9,909 11,026 9,472 -31.69%
-
NP to SH 2,864 7,280 21,492 13,914 9,270 10,316 9,196 -54.02%
-
Tax Rate 33.28% 24.62% 12.32% 28.20% 28.87% 26.90% 28.70% -
Total Cost 575,485 593,998 635,184 621,015 628,337 662,064 659,720 -8.69%
-
Net Worth 166,678 168,223 169,577 164,504 157,257 157,982 154,358 5.24%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 166,678 168,223 169,577 164,504 157,257 157,982 154,358 5.24%
NOSH 72,469 72,509 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.92% 1.73% 4.18% 2.28% 1.55% 1.64% 1.42% -
ROE 1.72% 4.33% 12.67% 8.46% 5.90% 6.53% 5.96% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 801.49 833.65 914.75 876.97 880.72 928.80 923.42 -9.00%
EPS 3.95 10.04 29.64 19.20 12.79 14.24 12.68 -54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.32 2.34 2.27 2.17 2.18 2.13 5.24%
Adjusted Per Share Value based on latest NOSH - 72,469
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 132.32 137.71 151.02 144.79 145.40 153.34 152.45 -9.00%
EPS 0.65 1.66 4.90 3.17 2.11 2.35 2.10 -54.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3797 0.3832 0.3863 0.3748 0.3583 0.3599 0.3517 5.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.06 1.26 1.30 0.91 1.15 0.99 0.72 -
P/RPS 0.13 0.15 0.14 0.10 0.13 0.11 0.08 38.17%
P/EPS 26.82 12.55 4.38 4.74 8.99 6.95 5.67 181.51%
EY 3.73 7.97 22.81 21.10 11.12 14.38 17.62 -64.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.56 0.40 0.53 0.45 0.34 22.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 18/05/15 26/02/15 25/11/14 27/08/14 26/05/14 -
Price 1.06 1.00 1.49 1.25 1.03 1.28 0.78 -
P/RPS 0.13 0.12 0.16 0.14 0.12 0.14 0.08 38.17%
P/EPS 26.82 9.96 5.02 6.51 8.05 8.99 6.15 166.68%
EY 3.73 10.04 19.90 15.36 12.42 11.12 16.27 -62.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.64 0.55 0.47 0.59 0.37 15.60%

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