[JSB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 200.89%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 655,386 669,074 621,864 637,872 635,589 667,640 715,148 -5.63%
PBT 4,465 4,332 2,632 9,220 4,898 3,392 1,608 97.18%
Tax -2,732 -2,924 -1,964 -1,955 -2,496 -2,324 -1,532 46.90%
NP 1,733 1,408 668 7,265 2,402 1,068 76 699.55%
-
NP to SH 1,064 1,378 820 6,732 2,237 1,246 724 29.17%
-
Tax Rate 61.19% 67.50% 74.62% 21.20% 50.96% 68.51% 95.27% -
Total Cost 653,653 667,666 621,196 630,607 633,186 666,572 715,072 -5.79%
-
Net Worth 149,286 151,460 150,735 150,789 142,485 143,434 142,628 3.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,174 - - - -
Div Payout % - - - 32.31% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 149,286 151,460 150,735 150,789 142,485 143,434 142,628 3.07%
NOSH 72,469 72,469 72,469 72,494 72,327 72,441 72,400 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.26% 0.21% 0.11% 1.14% 0.38% 0.16% 0.01% -
ROE 0.71% 0.91% 0.54% 4.46% 1.57% 0.87% 0.51% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 904.37 923.26 858.11 879.89 878.76 921.62 987.77 -5.69%
EPS 1.47 1.90 1.12 9.29 3.09 1.72 1.00 29.19%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.06 2.09 2.08 2.08 1.97 1.98 1.97 3.01%
Adjusted Per Share Value based on latest NOSH - 72,448
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 147.30 150.37 139.76 143.36 142.85 150.05 160.73 -5.63%
EPS 0.24 0.31 0.18 1.51 0.50 0.28 0.16 30.94%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.3355 0.3404 0.3388 0.3389 0.3202 0.3224 0.3205 3.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.67 0.63 0.70 0.69 0.68 0.82 0.79 -
P/RPS 0.07 0.07 0.08 0.08 0.08 0.09 0.08 -8.49%
P/EPS 45.63 33.13 61.86 7.43 21.98 47.67 79.00 -30.57%
EY 2.19 3.02 1.62 13.46 4.55 2.10 1.27 43.65%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.34 0.33 0.35 0.41 0.40 -12.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 17/08/12 29/05/12 24/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.64 0.66 0.62 0.68 0.75 0.66 0.775 -
P/RPS 0.07 0.07 0.07 0.08 0.09 0.07 0.08 -8.49%
P/EPS 43.59 34.71 54.79 7.32 24.25 38.37 77.50 -31.79%
EY 2.29 2.88 1.83 13.66 4.12 2.61 1.29 46.45%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.30 0.33 0.38 0.33 0.39 -14.15%

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