[JSB] QoQ Annualized Quarter Result on 31-Dec-2016

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- -47.5%
YoY- -311.53%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 430,044 418,606 392,048 470,962 476,926 504,686 487,108 -7.96%
PBT -10,396 -10,696 -10,412 -1,242 220 228 196 -
Tax -552 -714 -636 -2,182 -2,369 -2,682 -2,700 -65.26%
NP -10,948 -11,410 -11,048 -3,424 -2,149 -2,454 -2,504 167.14%
-
NP to SH -10,982 -11,390 -10,876 -3,723 -2,524 -2,896 -3,056 134.43%
-
Tax Rate - - - - 1,076.82% 1,176.32% 1,377.55% -
Total Cost 440,992 430,016 403,096 474,386 479,075 507,140 489,612 -6.72%
-
Net Worth 152,184 155,083 157,982 160,156 162,330 164,504 165,229 -5.33%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 152,184 155,083 157,982 160,156 162,330 164,504 165,229 -5.33%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.55% -2.73% -2.82% -0.73% -0.45% -0.49% -0.51% -
ROE -7.22% -7.34% -6.88% -2.32% -1.55% -1.76% -1.85% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 593.42 577.63 540.99 649.88 658.11 696.42 672.16 -7.96%
EPS -15.16 -15.72 -15.00 -5.14 -3.48 -4.00 -4.20 135.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.14 2.18 2.21 2.24 2.27 2.28 -5.33%
Adjusted Per Share Value based on latest NOSH - 72,469
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 96.65 94.08 88.11 105.85 107.19 113.43 109.48 -7.96%
EPS -2.47 -2.56 -2.44 -0.84 -0.57 -0.65 -0.69 133.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.342 0.3485 0.3551 0.3599 0.3648 0.3697 0.3713 -5.32%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.725 0.75 0.78 0.82 0.91 0.96 1.01 -
P/RPS 0.12 0.13 0.00 0.00 0.14 0.14 0.15 -13.81%
P/EPS -4.78 -4.77 0.00 0.00 -26.13 -24.02 -23.95 -65.81%
EY -20.90 -20.96 0.00 0.00 -3.83 -4.16 -4.18 192.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.39 0.37 0.41 0.42 0.44 -14.13%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 28/08/17 30/05/17 24/02/17 29/11/16 29/08/16 31/05/16 -
Price 0.785 0.70 0.785 0.82 0.79 0.94 1.00 -
P/RPS 0.13 0.12 0.00 0.00 0.12 0.13 0.15 -9.09%
P/EPS -5.18 -4.45 0.00 0.00 -22.68 -23.52 -23.71 -63.69%
EY -19.31 -22.45 0.00 0.00 -4.41 -4.25 -4.22 175.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.39 0.37 0.35 0.41 0.44 -10.89%

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