[JSB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 382.02%
YoY- 24.53%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 669,192 628,049 612,185 626,480 611,288 657,156 655,386 1.40%
PBT 13,284 10,111 5,045 4,986 2,984 5,986 4,465 106.99%
Tax -3,812 -5,029 -3,210 -2,918 -2,028 -3,423 -2,732 24.89%
NP 9,472 5,082 1,834 2,068 956 2,563 1,733 210.60%
-
NP to SH 9,196 4,572 1,534 1,716 356 1,568 1,064 321.70%
-
Tax Rate 28.70% 49.74% 63.63% 58.52% 67.96% 57.18% 61.19% -
Total Cost 659,720 622,967 610,350 624,412 610,332 654,593 653,653 0.61%
-
Net Worth 154,358 152,909 149,286 151,460 150,010 150,266 149,286 2.25%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 2,177 - -
Div Payout % - - - - - 138.89% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 154,358 152,909 149,286 151,460 150,010 150,266 149,286 2.25%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.42% 0.81% 0.30% 0.33% 0.16% 0.39% 0.26% -
ROE 5.96% 2.99% 1.03% 1.13% 0.24% 1.04% 0.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 923.42 866.65 844.75 864.48 843.52 905.27 904.37 1.40%
EPS 12.68 6.31 2.12 2.36 0.48 2.16 1.47 321.15%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.13 2.11 2.06 2.09 2.07 2.07 2.06 2.25%
Adjusted Per Share Value based on latest NOSH - 72,469
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 150.40 141.15 137.59 140.80 137.38 147.69 147.30 1.39%
EPS 2.07 1.03 0.34 0.39 0.08 0.35 0.24 321.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.3469 0.3437 0.3355 0.3404 0.3371 0.3377 0.3355 2.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.72 0.73 0.625 0.75 0.64 0.60 0.67 -
P/RPS 0.08 0.08 0.07 0.09 0.08 0.07 0.07 9.31%
P/EPS 5.67 11.57 29.51 31.67 130.28 27.76 45.63 -75.13%
EY 17.62 8.64 3.39 3.16 0.77 3.60 2.19 302.03%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.34 0.35 0.30 0.36 0.31 0.29 0.33 2.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 26/02/14 26/11/13 28/08/13 23/05/13 27/02/13 22/11/12 -
Price 0.78 0.75 0.66 0.63 0.78 0.60 0.64 -
P/RPS 0.08 0.09 0.08 0.07 0.09 0.07 0.07 9.31%
P/EPS 6.15 11.89 31.17 26.61 158.78 27.76 43.59 -72.93%
EY 16.27 8.41 3.21 3.76 0.63 3.60 2.29 270.01%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.37 0.36 0.32 0.30 0.38 0.29 0.31 12.53%

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