[JSB] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 43.82%
YoY- 77.49%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 70,981 58,192 30,161 30,193 29,603 36,435 62,581 8.76%
PBT 50,489 54,399 -7,183 -8,610 -15,882 -23,054 -34,140 -
Tax -2 46 10 -3 261 71 104 -
NP 50,487 54,445 -7,173 -8,613 -15,621 -22,983 -34,036 -
-
NP to SH 50,764 54,721 -7,168 -8,608 -15,322 -22,670 -33,725 -
-
Tax Rate 0.00% -0.08% - - - - - -
Total Cost 20,494 3,747 37,334 38,806 45,224 59,418 96,617 -64.46%
-
Net Worth 154,014 102,471 42,612 55,801 39,359 31,178 31,596 187.76%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 525 - - - - - - -
Div Payout % 1.03% - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 154,014 102,471 42,612 55,801 39,359 31,178 31,596 187.76%
NOSH 323,239 101,457 101,457 101,457 101,457 79,644 72,469 171.21%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 71.13% 93.56% -23.78% -28.53% -52.77% -63.08% -54.39% -
ROE 32.96% 53.40% -16.82% -15.43% -38.93% -72.71% -106.74% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 40.56 57.36 29.73 29.76 36.07 49.48 86.36 -39.60%
EPS 29.01 53.94 -7.07 -8.48 -18.67 -30.79 -46.54 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.01 0.42 0.55 0.4796 0.4234 0.436 59.77%
Adjusted Per Share Value based on latest NOSH - 101,457
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.95 13.08 6.78 6.79 6.65 8.19 14.06 8.78%
EPS 11.41 12.30 -1.61 -1.93 -3.44 -5.09 -7.58 -
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3461 0.2303 0.0958 0.1254 0.0885 0.0701 0.071 187.77%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.485 1.79 1.35 1.12 1.25 0.80 0.345 -
P/RPS 1.20 3.12 4.54 3.76 3.47 1.62 0.40 108.14%
P/EPS 1.67 3.32 -19.11 -13.20 -6.70 -2.60 -0.74 -
EY 59.80 30.13 -5.23 -7.58 -14.94 -38.48 -134.89 -
DY 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.77 3.21 2.04 2.61 1.89 0.79 -21.46%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 23/02/22 24/11/21 25/08/21 27/05/21 15/03/21 27/11/20 -
Price 0.40 0.575 1.72 1.37 1.67 1.36 0.615 -
P/RPS 0.99 1.00 5.79 4.60 4.63 2.75 0.71 24.83%
P/EPS 1.38 1.07 -24.35 -16.15 -8.94 -4.42 -1.32 -
EY 72.51 93.80 -4.11 -6.19 -11.18 -22.64 -75.67 -
DY 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 4.10 2.49 3.48 3.21 1.41 -53.33%

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