[JSB] QoQ Quarter Result on 30-Sep-2018 [#1]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 99.64%
YoY- 98.47%
Quarter Report
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 34,371 24,525 20,379 33,852 -12,530 85,040 96,530 -49.85%
PBT -31,144 -4,238 373 6 -11,573 -15,933 -2,083 509.92%
Tax -1,240 -626 56 33 777 -347 -141 327.75%
NP -32,384 -4,864 429 39 -10,796 -16,280 -2,224 499.23%
-
NP to SH -32,472 -4,852 404 -39 -10,739 -16,423 -2,310 485.28%
-
Tax Rate - - -15.01% -550.00% - - - -
Total Cost 66,755 29,389 19,950 33,813 -1,734 101,320 98,754 -23.03%
-
Net Worth 73,918 115,225 119,573 119,573 122,472 133,342 150,010 -37.69%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 73,918 115,225 119,573 119,573 122,472 133,342 150,010 -37.69%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -94.22% -19.83% 2.11% 0.12% 0.00% -19.14% -2.30% -
ROE -43.93% -4.21% 0.34% -0.03% -8.77% -12.32% -1.54% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 47.43 33.84 28.12 46.71 0.00 117.35 133.20 -49.85%
EPS -0.46 -6.70 0.55 -0.05 -14.82 -22.66 -3.19 -72.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.59 1.65 1.65 1.69 1.84 2.07 -37.69%
Adjusted Per Share Value based on latest NOSH - 72,469
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.83 5.59 4.64 7.71 0.00 19.37 21.99 -49.85%
EPS -7.40 -1.11 0.09 -0.01 -2.45 -3.74 -0.53 482.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1684 0.2625 0.2724 0.2724 0.279 0.3038 0.3418 -37.70%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.46 0.52 0.50 0.60 0.87 0.86 0.89 -
P/RPS 0.97 1.54 1.78 1.28 0.00 0.73 0.67 28.06%
P/EPS -1.03 -7.77 89.69 -1,114.91 -5.87 -3.79 -27.92 -88.98%
EY -97.41 -12.88 1.11 -0.09 -17.03 -26.35 -3.58 810.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.30 0.36 0.51 0.47 0.43 3.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 28/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.385 0.45 0.51 0.53 0.80 0.82 0.85 -
P/RPS 0.81 1.33 1.81 1.13 0.00 0.70 0.64 17.05%
P/EPS -0.86 -6.72 91.48 -984.84 -5.40 -3.62 -26.67 -89.93%
EY -116.38 -14.88 1.09 -0.10 -18.52 -27.64 -3.75 893.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.31 0.32 0.47 0.45 0.41 -4.95%

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