[JSB] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 11.83%
YoY- 25.92%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 30,193 29,603 36,435 62,581 81,410 110,847 116,270 -59.33%
PBT -8,610 -15,882 -23,054 -34,140 -38,940 -60,180 -57,264 -71.75%
Tax -3 261 71 104 507 -953 -1,478 -98.40%
NP -8,613 -15,621 -22,983 -34,036 -38,433 -61,133 -58,742 -72.22%
-
NP to SH -8,608 -15,322 -22,670 -33,725 -38,248 -61,334 -58,945 -72.30%
-
Tax Rate - - - - - - - -
Total Cost 38,806 45,224 59,418 96,617 119,843 171,980 175,012 -63.39%
-
Net Worth 55,801 39,359 31,178 31,596 35,509 44,930 52,177 4.58%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 55,801 39,359 31,178 31,596 35,509 44,930 52,177 4.58%
NOSH 101,457 101,457 79,644 72,469 72,469 72,469 72,469 25.17%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -28.53% -52.77% -63.08% -54.39% -47.21% -55.15% -50.52% -
ROE -15.43% -38.93% -72.71% -106.74% -107.71% -136.51% -112.97% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 29.76 36.07 49.48 86.36 112.34 152.96 160.44 -67.50%
EPS -8.48 -18.67 -30.79 -46.54 -52.78 -84.63 -81.34 -77.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.4796 0.4234 0.436 0.49 0.62 0.72 -16.44%
Adjusted Per Share Value based on latest NOSH - 72,469
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.79 6.65 8.19 14.06 18.30 24.91 26.13 -59.31%
EPS -1.93 -3.44 -5.09 -7.58 -8.60 -13.78 -13.25 -72.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.0885 0.0701 0.071 0.0798 0.101 0.1173 4.55%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.12 1.25 0.80 0.345 0.23 0.20 0.36 -
P/RPS 3.76 3.47 1.62 0.40 0.20 0.13 0.22 564.65%
P/EPS -13.20 -6.70 -2.60 -0.74 -0.44 -0.24 -0.44 867.49%
EY -7.58 -14.94 -38.48 -134.89 -229.47 -423.17 -225.94 -89.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.61 1.89 0.79 0.47 0.32 0.50 155.55%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 27/05/21 15/03/21 27/11/20 28/08/20 21/05/20 28/02/20 -
Price 1.37 1.67 1.36 0.615 0.29 0.22 0.31 -
P/RPS 4.60 4.63 2.75 0.71 0.26 0.14 0.19 738.51%
P/EPS -16.15 -8.94 -4.42 -1.32 -0.55 -0.26 -0.38 1120.63%
EY -6.19 -11.18 -22.64 -75.67 -181.99 -384.70 -262.38 -91.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 3.48 3.21 1.41 0.59 0.35 0.43 222.81%

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