[JSB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 54.46%
YoY- 133.71%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 556,693 580,829 604,476 662,912 635,532 638,246 673,090 -11.85%
PBT 6,280 8,010 13,900 31,624 20,219 13,932 15,084 -44.15%
Tax -2,564 -2,666 -3,422 -3,896 -5,702 -4,022 -4,058 -26.30%
NP 3,716 5,344 10,478 27,728 14,517 9,909 11,026 -51.47%
-
NP to SH 1,760 2,864 7,280 21,492 13,914 9,270 10,316 -69.13%
-
Tax Rate 40.83% 33.28% 24.62% 12.32% 28.20% 28.87% 26.90% -
Total Cost 552,977 575,485 593,998 635,184 621,015 628,337 662,064 -11.28%
-
Net Worth 165,954 166,678 168,223 169,577 164,504 157,257 157,982 3.32%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 165,954 166,678 168,223 169,577 164,504 157,257 157,982 3.32%
NOSH 72,469 72,469 72,509 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.67% 0.92% 1.73% 4.18% 2.28% 1.55% 1.64% -
ROE 1.06% 1.72% 4.33% 12.67% 8.46% 5.90% 6.53% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 768.18 801.49 833.65 914.75 876.97 880.72 928.80 -11.85%
EPS 2.43 3.95 10.04 29.64 19.20 12.79 14.24 -69.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.30 2.32 2.34 2.27 2.17 2.18 3.32%
Adjusted Per Share Value based on latest NOSH - 72,469
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 125.11 130.54 135.85 148.99 142.83 143.44 151.27 -11.85%
EPS 0.40 0.64 1.64 4.83 3.13 2.08 2.32 -68.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.373 0.3746 0.3781 0.3811 0.3697 0.3534 0.3551 3.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.06 1.06 1.26 1.30 0.91 1.15 0.99 -
P/RPS 0.14 0.13 0.15 0.14 0.10 0.13 0.11 17.39%
P/EPS 43.65 26.82 12.55 4.38 4.74 8.99 6.95 239.27%
EY 2.29 3.73 7.97 22.81 21.10 11.12 14.38 -70.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.54 0.56 0.40 0.53 0.45 1.47%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 18/05/15 26/02/15 25/11/14 27/08/14 -
Price 1.02 1.06 1.00 1.49 1.25 1.03 1.28 -
P/RPS 0.13 0.13 0.12 0.16 0.14 0.12 0.14 -4.80%
P/EPS 42.00 26.82 9.96 5.02 6.51 8.05 8.99 178.68%
EY 2.38 3.73 10.04 19.90 15.36 12.42 11.12 -64.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.43 0.64 0.55 0.47 0.59 -16.48%

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