[JSB] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 1184.55%
YoY- 1047.97%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 24,400 83,908 87,276 80,796 24,468 30,193 32,892 -18.03%
PBT 45,560 29,163 70,822 114,026 -10,572 -8,608 -7,969 -
Tax 0 -137 54 2 4 -3 54 -
NP 45,560 29,026 70,877 114,028 -10,568 -8,611 -7,914 -
-
NP to SH 44,488 29,022 70,881 114,572 -10,564 -8,606 -7,913 -
-
Tax Rate 0.00% 0.47% -0.08% -0.00% - - - -
Total Cost -21,160 54,882 16,398 -33,232 35,036 38,804 40,806 -
-
Net Worth 105,732 158,387 154,014 102,471 42,612 55,801 39,359 93.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 969 700 - - - - -
Div Payout % - 3.34% 0.99% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 105,732 158,387 154,014 102,471 42,612 55,801 39,359 93.12%
NOSH 353,239 323,239 323,239 101,457 101,457 101,457 101,457 129.54%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 186.72% 34.59% 81.21% 141.13% -43.19% -28.52% -24.06% -
ROE 42.08% 18.32% 46.02% 111.81% -24.79% -15.42% -20.11% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.38 25.96 49.87 79.64 24.12 29.76 40.08 -67.60%
EPS 13.48 16.59 56.43 112.92 -10.40 -10.23 -10.41 -
DPS 0.00 0.30 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.49 0.88 1.01 0.42 0.55 0.4796 -23.62%
Adjusted Per Share Value based on latest NOSH - 101,457
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.48 18.86 19.61 18.16 5.50 6.79 7.39 -18.05%
EPS 10.00 6.52 15.93 25.75 -2.37 -1.93 -1.78 -
DPS 0.00 0.22 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.2376 0.356 0.3461 0.2303 0.0958 0.1254 0.0885 93.05%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.55 0.45 0.485 1.79 1.35 1.12 1.25 -
P/RPS 7.45 1.73 0.97 2.25 5.60 3.76 3.12 78.55%
P/EPS 4.08 5.01 1.20 1.59 -12.97 -13.20 -12.96 -
EY 24.48 19.95 83.50 63.09 -7.71 -7.57 -7.71 -
DY 0.00 0.67 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.92 0.55 1.77 3.21 2.04 2.61 -24.25%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 26/08/22 30/05/22 23/02/22 24/11/21 25/08/21 27/05/21 -
Price 0.695 0.545 0.40 0.575 1.72 1.37 1.70 -
P/RPS 9.41 2.10 0.80 0.72 7.13 4.60 4.24 70.06%
P/EPS 5.16 6.07 0.99 0.51 -16.52 -16.15 -17.63 -
EY 19.37 16.47 101.25 196.39 -6.05 -6.19 -5.67 -
DY 0.00 0.55 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.11 0.45 0.57 4.10 2.49 3.54 -27.81%

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