[JSB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 5.24%
YoY- -139.78%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 392,048 470,962 476,926 504,686 487,108 556,693 580,829 -23.03%
PBT -10,412 -1,242 220 228 196 6,280 8,010 -
Tax -636 -2,182 -2,369 -2,682 -2,700 -2,564 -2,666 -61.50%
NP -11,048 -3,424 -2,149 -2,454 -2,504 3,716 5,344 -
-
NP to SH -10,876 -3,723 -2,524 -2,896 -3,056 1,760 2,864 -
-
Tax Rate - - 1,076.82% 1,176.32% 1,377.55% 40.83% 33.28% -
Total Cost 403,096 474,386 479,075 507,140 489,612 552,977 575,485 -21.11%
-
Net Worth 157,982 160,156 162,330 164,504 165,229 165,954 166,678 -3.50%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 157,982 160,156 162,330 164,504 165,229 165,954 166,678 -3.50%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -2.82% -0.73% -0.45% -0.49% -0.51% 0.67% 0.92% -
ROE -6.88% -2.32% -1.55% -1.76% -1.85% 1.06% 1.72% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 540.99 649.88 658.11 696.42 672.16 768.18 801.49 -23.03%
EPS -15.00 -5.14 -3.48 -4.00 -4.20 2.43 3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.21 2.24 2.27 2.28 2.29 2.30 -3.50%
Adjusted Per Share Value based on latest NOSH - 72,469
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 88.11 105.85 107.19 113.43 109.48 125.11 130.54 -23.03%
EPS -2.44 -0.84 -0.57 -0.65 -0.69 0.40 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3551 0.3599 0.3648 0.3697 0.3713 0.373 0.3746 -3.49%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.78 0.82 0.91 0.96 1.01 1.06 1.06 -
P/RPS 0.00 0.00 0.14 0.14 0.15 0.14 0.13 -
P/EPS 0.00 0.00 -26.13 -24.02 -23.95 43.65 26.82 -
EY 0.00 0.00 -3.83 -4.16 -4.18 2.29 3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.41 0.42 0.44 0.46 0.46 -10.41%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 29/11/16 29/08/16 31/05/16 26/02/16 26/11/15 -
Price 0.785 0.82 0.79 0.94 1.00 1.02 1.06 -
P/RPS 0.00 0.00 0.12 0.13 0.15 0.13 0.13 -
P/EPS 0.00 0.00 -22.68 -23.52 -23.71 42.00 26.82 -
EY 0.00 0.00 -4.41 -4.25 -4.22 2.38 3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.35 0.41 0.44 0.45 0.46 -10.41%

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