[JSB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.82%
YoY- -52.44%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 313,240 152,822 657,156 491,540 334,537 155,466 637,872 -37.78%
PBT 2,493 746 5,986 3,349 2,166 658 9,220 -58.21%
Tax -1,459 -507 -3,423 -2,049 -1,462 -491 -1,955 -17.73%
NP 1,034 239 2,563 1,300 704 167 7,265 -72.77%
-
NP to SH 858 89 1,568 798 689 205 6,732 -74.70%
-
Tax Rate 58.52% 67.96% 57.18% 61.18% 67.50% 74.62% 21.20% -
Total Cost 312,206 152,583 654,593 490,240 333,833 155,299 630,607 -37.44%
-
Net Worth 151,460 150,010 150,266 149,286 151,460 150,735 150,789 0.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,177 - - - 2,174 -
Div Payout % - - 138.89% - - - 32.31% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 151,460 150,010 150,266 149,286 151,460 150,735 150,789 0.29%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,494 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.33% 0.16% 0.39% 0.26% 0.21% 0.11% 1.14% -
ROE 0.57% 0.06% 1.04% 0.53% 0.45% 0.14% 4.46% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 432.24 210.88 905.27 678.28 461.63 214.53 879.89 -37.76%
EPS 1.18 0.12 2.16 1.10 0.95 0.28 9.29 -74.76%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.09 2.07 2.07 2.06 2.09 2.08 2.08 0.32%
Adjusted Per Share Value based on latest NOSH - 72,469
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.40 34.35 147.69 110.47 75.19 34.94 143.36 -37.78%
EPS 0.19 0.02 0.35 0.18 0.15 0.05 1.51 -74.92%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.49 -
NAPS 0.3404 0.3371 0.3377 0.3355 0.3404 0.3388 0.3389 0.29%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.75 0.64 0.60 0.67 0.63 0.70 0.69 -
P/RPS 0.17 0.30 0.07 0.10 0.14 0.33 0.08 65.36%
P/EPS 63.35 521.13 27.76 60.84 66.26 247.46 7.43 317.90%
EY 1.58 0.19 3.60 1.64 1.51 0.40 13.46 -76.05%
DY 0.00 0.00 5.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.36 0.31 0.29 0.33 0.30 0.34 0.33 5.97%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 27/02/13 22/11/12 17/08/12 29/05/12 24/02/12 -
Price 0.63 0.78 0.60 0.64 0.66 0.62 0.68 -
P/RPS 0.15 0.37 0.07 0.09 0.14 0.29 0.08 52.11%
P/EPS 53.21 635.12 27.76 58.12 69.42 219.17 7.32 275.70%
EY 1.88 0.16 3.60 1.72 1.44 0.46 13.66 -73.37%
DY 0.00 0.00 5.00 0.00 0.00 0.00 4.41 -
P/NAPS 0.30 0.38 0.29 0.31 0.32 0.30 0.33 -6.16%

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