[JSB] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -22.75%
YoY- 35.29%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 14,864 30,280 24,400 24,468 24,596 99,912 135,408 -30.78%
PBT -17,248 -28,588 45,560 -10,572 -16,280 -35,480 24 -
Tax -180 0 0 4 -48 1,564 132 -
NP -17,428 -28,588 45,560 -10,568 -16,328 -33,916 156 -
-
NP to SH -17,428 -28,588 44,488 -10,564 -16,324 -34,416 -156 119.30%
-
Tax Rate - - 0.00% - - - -550.00% -
Total Cost 32,292 58,868 -21,160 35,036 40,924 133,828 135,252 -21.21%
-
Net Worth 142,007 136,066 105,732 42,612 31,596 65,222 119,573 2.90%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 142,007 136,066 105,732 42,612 31,596 65,222 119,573 2.90%
NOSH 444,947 420,219 353,239 101,457 72,469 72,469 72,469 35.28%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -117.25% -94.41% 186.72% -43.19% -66.38% -33.95% 0.12% -
ROE -12.27% -21.01% 42.08% -24.79% -51.66% -52.77% -0.13% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.35 7.34 7.38 24.12 33.94 137.87 186.85 -48.80%
EPS -3.92 -6.92 13.48 -10.40 -22.52 -47.48 -0.20 64.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.32 0.42 0.436 0.90 1.65 -23.89%
Adjusted Per Share Value based on latest NOSH - 101,457
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.34 6.81 5.48 5.50 5.53 22.45 30.43 -30.78%
EPS -3.92 -6.43 10.00 -2.37 -3.67 -7.73 -0.04 114.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3192 0.3058 0.2376 0.0958 0.071 0.1466 0.2687 2.90%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.60 0.90 0.55 1.35 0.345 0.385 0.60 -
P/RPS 17.91 12.26 7.45 5.60 1.02 0.28 0.32 95.46%
P/EPS -15.28 -12.98 4.08 -12.97 -1.53 -0.81 -278.73 -38.33%
EY -6.55 -7.70 24.48 -7.71 -65.29 -123.35 -0.36 62.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.73 1.72 3.21 0.79 0.43 0.36 31.68%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 24/11/23 22/11/22 24/11/21 27/11/20 27/11/19 28/11/18 -
Price 0.42 1.22 0.695 1.72 0.615 0.38 0.53 -
P/RPS 12.54 16.61 9.41 7.13 1.81 0.28 0.28 88.33%
P/EPS -10.69 -17.60 5.16 -16.52 -2.73 -0.80 -246.21 -40.68%
EY -9.35 -5.68 19.37 -6.05 -36.63 -124.98 -0.41 68.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 3.70 2.17 4.10 1.41 0.42 0.32 26.45%

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