[JSB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -77.3%
YoY- -56.59%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 628,049 612,185 626,480 611,288 657,156 655,386 669,074 -4.11%
PBT 10,111 5,045 4,986 2,984 5,986 4,465 4,332 75.68%
Tax -5,029 -3,210 -2,918 -2,028 -3,423 -2,732 -2,924 43.40%
NP 5,082 1,834 2,068 956 2,563 1,733 1,408 134.75%
-
NP to SH 4,572 1,534 1,716 356 1,568 1,064 1,378 121.96%
-
Tax Rate 49.74% 63.63% 58.52% 67.96% 57.18% 61.19% 67.50% -
Total Cost 622,967 610,350 624,412 610,332 654,593 653,653 667,666 -4.50%
-
Net Worth 152,909 149,286 151,460 150,010 150,266 149,286 151,460 0.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 2,177 - - -
Div Payout % - - - - 138.89% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 152,909 149,286 151,460 150,010 150,266 149,286 151,460 0.63%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.81% 0.30% 0.33% 0.16% 0.39% 0.26% 0.21% -
ROE 2.99% 1.03% 1.13% 0.24% 1.04% 0.71% 0.91% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 866.65 844.75 864.48 843.52 905.27 904.37 923.26 -4.11%
EPS 6.31 2.12 2.36 0.48 2.16 1.47 1.90 122.10%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.11 2.06 2.09 2.07 2.07 2.06 2.09 0.63%
Adjusted Per Share Value based on latest NOSH - 72,469
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 141.15 137.59 140.80 137.38 147.69 147.30 150.37 -4.11%
EPS 1.03 0.34 0.39 0.08 0.35 0.24 0.31 122.17%
DPS 0.00 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.3437 0.3355 0.3404 0.3371 0.3377 0.3355 0.3404 0.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.73 0.625 0.75 0.64 0.60 0.67 0.63 -
P/RPS 0.08 0.07 0.09 0.08 0.07 0.07 0.07 9.28%
P/EPS 11.57 29.51 31.67 130.28 27.76 45.63 33.13 -50.31%
EY 8.64 3.39 3.16 0.77 3.60 2.19 3.02 101.14%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.36 0.31 0.29 0.33 0.30 10.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 28/08/13 23/05/13 27/02/13 22/11/12 17/08/12 -
Price 0.75 0.66 0.63 0.78 0.60 0.64 0.66 -
P/RPS 0.09 0.08 0.07 0.09 0.07 0.07 0.07 18.18%
P/EPS 11.89 31.17 26.61 158.78 27.76 43.59 34.71 -50.94%
EY 8.41 3.21 3.76 0.63 3.60 2.29 2.88 103.90%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.30 0.38 0.29 0.31 0.32 8.14%

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