[JSB] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 567.95%
YoY- 106.34%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Revenue 80,796 24,798 114,748 108,462 457,159 504,686 604,476 -26.59%
PBT 114,026 -11,992 -43,764 758 -10,779 228 13,900 38.16%
Tax 2 -96 774 178 -605 -2,682 -3,422 -
NP 114,028 -12,088 -42,990 936 -11,384 -2,454 10,478 44.29%
-
NP to SH 114,572 -12,086 -43,244 730 -11,506 -2,896 7,280 52.71%
-
Tax Rate -0.00% - - -23.48% - 1,176.32% 24.62% -
Total Cost -33,232 36,886 157,738 107,526 468,544 507,140 593,998 -
-
Net Worth 102,471 31,178 52,177 119,573 150,010 164,504 168,223 -7.33%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Net Worth 102,471 31,178 52,177 119,573 150,010 164,504 168,223 -7.33%
NOSH 101,457 79,644 72,469 72,469 72,469 72,469 72,509 5.29%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
NP Margin 141.13% -48.75% -37.46% 0.86% -2.49% -0.49% 1.73% -
ROE 111.81% -38.76% -82.88% 0.61% -7.67% -1.76% 4.33% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 79.64 33.68 158.34 149.67 630.83 696.42 833.65 -30.28%
EPS 112.92 -16.54 -59.68 1.00 -15.88 -4.00 10.04 45.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.4234 0.72 1.65 2.07 2.27 2.32 -11.99%
Adjusted Per Share Value based on latest NOSH - 72,469
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 18.41 5.65 26.14 24.71 104.15 114.98 137.71 -26.59%
EPS 26.10 -2.75 -9.85 0.17 -2.62 -0.66 1.66 52.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2334 0.071 0.1189 0.2724 0.3418 0.3748 0.3832 -7.33%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 -
Price 1.79 0.80 0.36 0.50 0.89 0.96 1.26 -
P/RPS 2.25 2.38 0.23 0.33 0.14 0.14 0.15 51.59%
P/EPS 1.59 -4.87 -0.60 49.64 -5.61 -24.02 12.55 -27.19%
EY 63.09 -20.52 -165.76 2.01 -17.84 -4.16 7.97 37.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.89 0.50 0.30 0.43 0.42 0.54 20.00%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 23/02/22 15/03/21 28/02/20 28/02/19 26/02/18 29/08/16 27/08/15 -
Price 0.575 1.33 0.32 0.51 0.85 0.94 1.00 -
P/RPS 0.72 3.95 0.20 0.34 0.13 0.13 0.12 31.68%
P/EPS 0.51 -8.10 -0.54 50.63 -5.35 -23.52 9.96 -36.65%
EY 196.39 -12.34 -186.48 1.98 -18.68 -4.25 10.04 57.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 3.14 0.44 0.31 0.41 0.41 0.43 4.42%

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