[JSB] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
15-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 25.96%
YoY- 72.05%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 24,468 30,193 32,892 24,798 24,596 81,410 101,968 -61.35%
PBT -10,572 -8,608 -7,969 -11,992 -16,280 -38,940 -38,714 -57.87%
Tax 4 -3 54 -96 -48 505 380 -95.18%
NP -10,568 -8,611 -7,914 -12,088 -16,328 -38,435 -38,334 -57.60%
-
NP to SH -10,564 -8,606 -7,913 -12,086 -16,324 -38,250 -38,485 -57.72%
-
Tax Rate - - - - - - - -
Total Cost 35,036 38,804 40,806 36,886 40,924 119,845 140,302 -60.31%
-
Net Worth 42,612 55,801 39,359 31,178 31,596 35,509 44,930 -3.46%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 42,612 55,801 39,359 31,178 31,596 35,509 44,930 -3.46%
NOSH 101,457 101,457 101,457 79,644 72,469 72,469 72,469 25.12%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -43.19% -28.52% -24.06% -48.75% -66.38% -47.21% -37.59% -
ROE -24.79% -15.42% -20.11% -38.76% -51.66% -107.72% -85.65% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 24.12 29.76 40.08 33.68 33.94 112.34 140.71 -69.10%
EPS -10.40 -10.23 -10.41 -16.54 -22.52 -52.78 -53.11 -66.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.55 0.4796 0.4234 0.436 0.49 0.62 -22.84%
Adjusted Per Share Value based on latest NOSH - 79,644
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.50 6.79 7.39 5.57 5.53 18.30 22.92 -61.35%
EPS -2.37 -1.93 -1.78 -2.72 -3.67 -8.60 -8.65 -57.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.1254 0.0885 0.0701 0.071 0.0798 0.101 -3.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.35 1.12 1.25 0.80 0.345 0.23 0.20 -
P/RPS 5.60 3.76 3.12 2.38 1.02 0.20 0.14 1066.98%
P/EPS -12.97 -13.20 -12.96 -4.87 -1.53 -0.44 -0.38 949.95%
EY -7.71 -7.57 -7.71 -20.52 -65.29 -229.48 -265.53 -90.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.04 2.61 1.89 0.79 0.47 0.32 364.47%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 27/05/21 15/03/21 27/11/20 28/08/20 21/05/20 -
Price 1.72 1.37 1.70 1.33 0.615 0.29 0.22 -
P/RPS 7.13 4.60 4.24 3.95 1.81 0.26 0.16 1154.03%
P/EPS -16.52 -16.15 -17.63 -8.10 -2.73 -0.55 -0.41 1072.66%
EY -6.05 -6.19 -5.67 -12.34 -36.63 -182.00 -241.39 -91.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 2.49 3.54 3.14 1.41 0.59 0.35 415.02%

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