[JSB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 382.02%
YoY- 24.53%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 504,686 604,476 673,090 626,480 669,074 667,640 673,118 -4.68%
PBT 228 13,900 15,084 4,986 4,332 3,392 7,422 -44.00%
Tax -2,682 -3,422 -4,058 -2,918 -2,924 -2,324 -3,318 -3.48%
NP -2,454 10,478 11,026 2,068 1,408 1,068 4,104 -
-
NP to SH -2,896 7,280 10,316 1,716 1,378 1,246 3,064 -
-
Tax Rate 1,176.32% 24.62% 26.90% 58.52% 67.50% 68.51% 44.70% -
Total Cost 507,140 593,998 662,064 624,412 667,666 666,572 669,014 -4.50%
-
Net Worth 164,504 168,223 157,982 151,460 151,460 143,434 141,582 2.53%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 164,504 168,223 157,982 151,460 151,460 143,434 141,582 2.53%
NOSH 72,469 72,509 72,469 72,469 72,469 72,441 72,606 -0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.49% 1.73% 1.64% 0.33% 0.21% 0.16% 0.61% -
ROE -1.76% 4.33% 6.53% 1.13% 0.91% 0.87% 2.16% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 696.42 833.65 928.80 864.48 923.26 921.62 927.08 -4.65%
EPS -4.00 10.04 14.24 2.36 1.90 1.72 4.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.32 2.18 2.09 2.09 1.98 1.95 2.56%
Adjusted Per Share Value based on latest NOSH - 72,469
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 113.43 135.85 151.27 140.80 150.37 150.05 151.28 -4.68%
EPS -0.65 1.64 2.32 0.39 0.31 0.28 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3697 0.3781 0.3551 0.3404 0.3404 0.3224 0.3182 2.52%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.96 1.26 0.99 0.75 0.63 0.82 0.76 -
P/RPS 0.14 0.15 0.11 0.09 0.07 0.09 0.08 9.76%
P/EPS -24.02 12.55 6.95 31.67 33.13 47.67 18.01 -
EY -4.16 7.97 14.38 3.16 3.02 2.10 5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.45 0.36 0.30 0.41 0.39 1.24%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 27/08/14 28/08/13 17/08/12 24/08/11 26/08/10 -
Price 0.94 1.00 1.28 0.63 0.66 0.66 0.83 -
P/RPS 0.13 0.12 0.14 0.07 0.07 0.07 0.09 6.31%
P/EPS -23.52 9.96 8.99 26.61 34.71 38.37 19.67 -
EY -4.25 10.04 11.12 3.76 2.88 2.61 5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.59 0.30 0.32 0.33 0.43 -0.78%

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