[JSB] YoY Cumulative 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- 2269.1%
YoY- 1047.97%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 13,249 24,055 40,398 12,399 57,374 54,231 419,063 -43.75%
PBT -10,846 7,681 57,013 -5,996 -21,882 379 -9,881 1.56%
Tax 0 0 1 -48 387 89 -555 -
NP -10,846 7,681 57,014 -6,044 -21,495 468 -10,436 0.64%
-
NP to SH -10,846 7,411 57,286 -6,043 -21,622 365 -10,548 0.46%
-
Tax Rate - 0.00% -0.00% - - -23.48% - -
Total Cost 24,095 16,374 -16,616 18,443 78,869 53,763 429,499 -38.11%
-
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 -8.07% 6.77% 55.90% -19.38% -41.44% 0.31% -7.03% -
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 3.15 6.81 39.82 16.84 79.17 74.83 578.27 -58.03%
EPS -2.20 1.08 56.46 -8.27 -29.84 0.50 -14.56 -27.00%
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 3.02 5.48 9.20 2.82 13.07 12.35 95.47 -43.74%
EPS -2.47 1.69 13.05 -1.38 -4.93 0.08 -2.40 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3063 0.2495 0.2334 0.071 0.1189 0.2724 0.3418 -1.81%
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 40.92 10.65 4.50 4.75 0.45 0.67 0.15 154.55%
P/EPS -49.98 34.56 3.17 -9.75 -1.21 99.27 -6.11 41.92%
EY -2.00 2.89 31.54 -10.26 -82.88 1.01 -16.35 -29.53%
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 26.17 12.26 1.44 7.90 0.40 0.68 0.15 136.29%
P/EPS -31.96 39.80 1.02 -16.21 -1.07 101.26 -5.84 32.73%
EY -3.13 2.51 98.20 -6.17 -93.24 0.99 -17.12 -24.65%
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