[JSB] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -29.48%
YoY- -119.97%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
Revenue 67,564 58,192 36,435 116,270 126,741 419,063 506,708 -26.62%
PBT -20,166 54,399 -23,054 -57,264 -27,127 -9,880 -556 73.65%
Tax -137 46 71 -1,478 519 -554 -2,193 -34.69%
NP -20,303 54,445 -22,983 -58,742 -26,608 -10,434 -2,749 35.97%
-
NP to SH -20,847 54,721 -22,670 -58,945 -26,797 -10,546 -3,328 32.57%
-
Tax Rate - -0.08% - - - - - -
Total Cost 87,867 3,747 59,418 175,012 153,349 429,497 509,457 -23.66%
-
Net Worth 109,504 102,471 31,178 52,177 119,573 150,010 164,504 -6.06%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
Div 525 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
Net Worth 109,504 102,471 31,178 52,177 119,573 150,010 164,504 -6.06%
NOSH 353,239 101,457 79,644 72,469 72,469 72,469 72,469 27.56%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
NP Margin -30.05% 93.56% -63.08% -50.52% -20.99% -2.49% -0.54% -
ROE -19.04% 53.40% -72.71% -112.97% -22.41% -7.03% -2.02% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
RPS 19.13 57.36 49.48 160.44 174.89 578.27 699.21 -42.48%
EPS -5.90 53.94 -30.79 -81.34 -36.98 -14.55 -4.59 3.93%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 1.01 0.4234 0.72 1.65 2.07 2.27 -26.35%
Adjusted Per Share Value based on latest NOSH - 72,469
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
RPS 15.39 13.26 8.30 26.49 28.87 95.47 115.44 -26.63%
EPS -4.75 12.47 -5.16 -13.43 -6.10 -2.40 -0.76 32.52%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2495 0.2334 0.071 0.1189 0.2724 0.3418 0.3748 -6.06%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 -
Price 0.725 1.79 0.80 0.36 0.50 0.89 0.96 -
P/RPS 3.79 3.12 1.62 0.22 0.29 0.15 0.14 66.01%
P/EPS -12.28 3.32 -2.60 -0.44 -1.35 -6.12 -20.90 -7.84%
EY -8.14 30.13 -38.48 -225.94 -73.95 -16.35 -4.78 8.52%
DY 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.77 1.89 0.50 0.30 0.43 0.42 30.20%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
Date 22/02/23 23/02/22 15/03/21 28/02/20 28/02/19 26/02/18 29/08/16 -
Price 0.835 0.575 1.36 0.31 0.51 0.85 0.94 -
P/RPS 4.37 1.00 2.75 0.19 0.29 0.15 0.13 71.63%
P/EPS -14.15 1.07 -4.42 -0.38 -1.38 -5.84 -20.47 -5.51%
EY -7.07 93.80 -22.64 -262.38 -72.50 -17.12 -4.89 5.82%
DY 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 0.57 3.21 0.43 0.31 0.41 0.41 33.52%

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