[JSB] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 1184.55%
YoY- 1047.97%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 26,498 48,110 80,796 24,798 114,748 108,462 457,159 -37.77%
PBT -21,692 15,362 114,026 -11,992 -43,764 758 -10,779 12.35%
Tax 0 0 2 -96 774 178 -605 -
NP -21,692 15,362 114,028 -12,088 -42,990 936 -11,384 11.33%
-
NP to SH -21,692 14,822 114,572 -12,086 -43,244 730 -11,506 11.14%
-
Tax Rate - 0.00% -0.00% - - -23.48% - -
Total Cost 48,190 32,748 -33,232 36,886 157,738 107,526 468,544 -31.53%
-
Net Worth 134,470 109,504 102,471 31,178 52,177 119,573 150,010 -1.80%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 134,470 109,504 102,471 31,178 52,177 119,573 150,010 -1.80%
NOSH 420,219 353,239 101,457 79,644 72,469 72,469 72,469 34.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -81.86% 31.93% 141.13% -48.75% -37.46% 0.86% -2.49% -
ROE -16.13% 13.54% 111.81% -38.76% -82.88% 0.61% -7.67% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.31 13.62 79.64 33.68 158.34 149.67 630.83 -53.56%
EPS -4.40 2.16 112.92 -16.54 -59.68 1.00 -15.88 -19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 1.01 0.4234 0.72 1.65 2.07 -26.73%
Adjusted Per Share Value based on latest NOSH - 101,457
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.96 10.81 18.16 5.57 25.79 24.38 102.74 -37.76%
EPS -4.88 3.33 25.75 -2.72 -9.72 0.16 -2.59 11.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3022 0.2461 0.2303 0.0701 0.1173 0.2687 0.3371 -1.80%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.29 0.725 1.79 0.80 0.36 0.50 0.89 -
P/RPS 20.46 5.32 2.25 2.38 0.23 0.33 0.14 129.42%
P/EPS -24.99 17.28 1.59 -4.87 -0.60 49.64 -5.61 28.25%
EY -4.00 5.79 63.09 -20.52 -165.76 2.01 -17.84 -22.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 2.34 1.77 1.89 0.50 0.30 0.43 45.17%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 22/02/23 23/02/22 15/03/21 28/02/20 28/02/19 26/02/18 -
Price 0.825 0.835 0.575 1.33 0.32 0.51 0.85 -
P/RPS 13.08 6.13 0.72 3.95 0.20 0.34 0.13 115.58%
P/EPS -15.98 19.90 0.51 -8.10 -0.54 50.63 -5.35 19.99%
EY -6.26 5.03 196.39 -12.34 -186.48 1.98 -18.68 -16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.69 0.57 3.14 0.44 0.31 0.41 35.85%

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