[JSB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 101.14%
YoY- 2483.15%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 430,044 487,108 662,912 669,192 611,288 621,864 715,148 -7.51%
PBT -10,396 196 31,624 13,284 2,984 2,632 1,608 -
Tax -552 -2,700 -3,896 -3,812 -2,028 -1,964 -1,532 -14.51%
NP -10,948 -2,504 27,728 9,472 956 668 76 -
-
NP to SH -10,982 -3,056 21,492 9,196 356 820 724 -
-
Tax Rate - 1,377.55% 12.32% 28.70% 67.96% 74.62% 95.27% -
Total Cost 440,992 489,612 635,184 659,720 610,332 621,196 715,072 -7.15%
-
Net Worth 152,184 165,229 169,577 154,358 150,010 150,735 142,628 1.00%
Dividend
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 152,184 165,229 169,577 154,358 150,010 150,735 142,628 1.00%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,400 0.01%
Ratio Analysis
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -2.55% -0.51% 4.18% 1.42% 0.16% 0.11% 0.01% -
ROE -7.22% -1.85% 12.67% 5.96% 0.24% 0.54% 0.51% -
Per Share
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 593.42 672.16 914.75 923.42 843.52 858.11 987.77 -7.53%
EPS -15.16 -4.20 29.64 12.68 0.48 1.12 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.28 2.34 2.13 2.07 2.08 1.97 0.98%
Adjusted Per Share Value based on latest NOSH - 72,469
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 97.97 110.97 151.02 152.45 139.26 141.67 162.92 -7.51%
EPS -2.50 -0.70 4.90 2.10 0.08 0.19 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3467 0.3764 0.3863 0.3517 0.3418 0.3434 0.3249 1.00%
Price Multiplier on Financial Quarter End Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.725 1.01 1.30 0.72 0.64 0.70 0.79 -
P/RPS 0.12 0.15 0.14 0.08 0.08 0.08 0.08 6.42%
P/EPS -4.78 -23.95 4.38 5.67 130.28 61.86 79.00 -
EY -20.90 -4.18 22.81 17.62 0.77 1.62 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.56 0.34 0.31 0.34 0.40 -2.03%
Price Multiplier on Announcement Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/11/17 31/05/16 18/05/15 26/05/14 23/05/13 29/05/12 25/05/11 -
Price 0.785 1.00 1.49 0.78 0.78 0.62 0.775 -
P/RPS 0.13 0.15 0.16 0.08 0.09 0.07 0.08 7.74%
P/EPS -5.18 -23.71 5.02 6.15 158.78 54.79 77.50 -
EY -19.31 -4.22 19.90 16.27 0.63 1.83 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.64 0.37 0.38 0.30 0.39 -0.80%

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