[JSB] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -7.23%
YoY- 431.31%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 67,564 83,890 83,907 70,981 58,192 30,161 30,193 70.83%
PBT -20,166 43,199 29,166 50,489 54,399 -7,183 -8,610 76.09%
Tax -137 -137 -136 -2 46 10 -3 1168.75%
NP -20,303 43,062 29,030 50,487 54,445 -7,173 -8,613 76.84%
-
NP to SH -20,847 42,791 29,028 50,764 54,721 -7,168 -8,608 80.05%
-
Tax Rate - 0.32% 0.47% 0.00% -0.08% - - -
Total Cost 87,867 40,828 54,877 20,494 3,747 37,334 38,806 72.17%
-
Net Worth 109,504 105,732 158,387 154,014 102,471 42,612 55,801 56.55%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 525 525 525 525 - - - -
Div Payout % 0.00% 1.23% 1.81% 1.03% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 109,504 105,732 158,387 154,014 102,471 42,612 55,801 56.55%
NOSH 353,239 353,239 323,239 323,239 101,457 101,457 101,457 129.19%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -30.05% 51.33% 34.60% 71.13% 93.56% -23.78% -28.53% -
ROE -19.04% 40.47% 18.33% 32.96% 53.40% -16.82% -15.43% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.13 25.39 25.96 40.56 57.36 29.73 29.76 -25.45%
EPS -5.90 12.95 8.98 29.01 53.94 -7.07 -8.48 -21.42%
DPS 0.15 0.16 0.16 0.30 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.49 0.88 1.01 0.42 0.55 -31.69%
Adjusted Per Share Value based on latest NOSH - 323,239
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.18 18.85 18.86 15.95 13.08 6.78 6.79 70.72%
EPS -4.69 9.62 6.52 11.41 12.30 -1.61 -1.93 80.45%
DPS 0.12 0.12 0.12 0.12 0.00 0.00 0.00 -
NAPS 0.2461 0.2376 0.356 0.3461 0.2303 0.0958 0.1254 56.55%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.725 0.55 0.45 0.485 1.79 1.35 1.12 -
P/RPS 3.79 2.17 1.73 1.20 3.12 4.54 3.76 0.52%
P/EPS -12.28 4.25 5.01 1.67 3.32 -19.11 -13.20 -4.68%
EY -8.14 23.55 19.96 59.80 30.13 -5.23 -7.58 4.85%
DY 0.21 0.29 0.36 0.62 0.00 0.00 0.00 -
P/NAPS 2.34 1.72 0.92 0.55 1.77 3.21 2.04 9.55%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 26/08/22 30/05/22 23/02/22 24/11/21 25/08/21 -
Price 0.835 0.695 0.545 0.40 0.575 1.72 1.37 -
P/RPS 4.37 2.74 2.10 0.99 1.00 5.79 4.60 -3.35%
P/EPS -14.15 5.37 6.07 1.38 1.07 -24.35 -16.15 -8.41%
EY -7.07 18.63 16.48 72.51 93.80 -4.11 -6.19 9.23%
DY 0.18 0.23 0.30 0.75 0.00 0.00 0.00 -
P/NAPS 2.69 2.17 1.11 0.45 0.57 4.10 2.49 5.27%

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