[JSB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 297.22%
YoY- 191.58%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 478,685 336,545 167,298 628,049 459,139 313,240 152,822 113.93%
PBT 10,449 7,542 3,321 10,111 3,784 2,493 746 480.13%
Tax -3,017 -2,029 -953 -5,029 -2,408 -1,459 -507 228.02%
NP 7,432 5,513 2,368 5,082 1,376 1,034 239 886.80%
-
NP to SH 6,953 5,158 2,299 4,572 1,151 858 89 1722.65%
-
Tax Rate 28.87% 26.90% 28.70% 49.74% 63.64% 58.52% 67.96% -
Total Cost 471,253 331,032 164,930 622,967 457,763 312,206 152,583 111.93%
-
Net Worth 157,257 157,982 154,358 152,909 149,286 151,460 150,010 3.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 157,257 157,982 154,358 152,909 149,286 151,460 150,010 3.19%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.55% 1.64% 1.42% 0.81% 0.30% 0.33% 0.16% -
ROE 4.42% 3.26% 1.49% 2.99% 0.77% 0.57% 0.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 660.54 464.40 230.85 866.65 633.57 432.24 210.88 113.93%
EPS 9.59 7.12 3.17 6.31 1.59 1.18 0.12 1750.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.18 2.13 2.11 2.06 2.09 2.07 3.19%
Adjusted Per Share Value based on latest NOSH - 72,469
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 107.58 75.64 37.60 141.15 103.19 70.40 34.35 113.91%
EPS 1.56 1.16 0.52 1.03 0.26 0.19 0.02 1720.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.3551 0.3469 0.3437 0.3355 0.3404 0.3371 3.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.15 0.99 0.72 0.73 0.625 0.75 0.64 -
P/RPS 0.17 0.21 0.31 0.08 0.10 0.17 0.30 -31.49%
P/EPS 11.99 13.91 22.70 11.57 39.35 63.35 521.13 -91.89%
EY 8.34 7.19 4.41 8.64 2.54 1.58 0.19 1141.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.34 0.35 0.30 0.36 0.31 42.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 26/05/14 26/02/14 26/11/13 28/08/13 23/05/13 -
Price 1.03 1.28 0.78 0.75 0.66 0.63 0.78 -
P/RPS 0.16 0.28 0.34 0.09 0.10 0.15 0.37 -42.78%
P/EPS 10.74 17.98 24.59 11.89 41.55 53.21 635.12 -93.39%
EY 9.31 5.56 4.07 8.41 2.41 1.88 0.16 1397.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.37 0.36 0.32 0.30 0.38 15.20%

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