[JSB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 169.34%
YoY- -45.11%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 334,537 155,466 637,872 476,692 333,820 178,787 652,564 -35.97%
PBT 2,166 658 9,220 3,674 1,696 402 9,885 -63.68%
Tax -1,462 -491 -1,955 -1,872 -1,162 -383 -4,110 -49.82%
NP 704 167 7,265 1,802 534 19 5,775 -75.44%
-
NP to SH 689 205 6,732 1,678 623 181 5,461 -74.87%
-
Tax Rate 67.50% 74.62% 21.20% 50.95% 68.51% 95.27% 41.58% -
Total Cost 333,833 155,299 630,607 474,890 333,286 178,768 646,789 -35.68%
-
Net Worth 151,460 150,735 150,789 142,485 143,434 142,628 142,691 4.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,174 - - - 2,172 -
Div Payout % - - 32.31% - - - 39.79% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 151,460 150,735 150,789 142,485 143,434 142,628 142,691 4.05%
NOSH 72,469 72,469 72,494 72,327 72,441 72,400 72,432 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.21% 0.11% 1.14% 0.38% 0.16% 0.01% 0.88% -
ROE 0.45% 0.14% 4.46% 1.18% 0.43% 0.13% 3.83% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 461.63 214.53 879.89 659.07 460.81 246.94 900.93 -35.99%
EPS 0.95 0.28 9.29 2.32 0.86 0.25 7.54 -74.89%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.09 2.08 2.08 1.97 1.98 1.97 1.97 4.02%
Adjusted Per Share Value based on latest NOSH - 72,260
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 75.19 34.94 143.36 107.13 75.02 40.18 146.66 -35.96%
EPS 0.15 0.05 1.51 0.38 0.14 0.04 1.23 -75.43%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.49 -
NAPS 0.3404 0.3388 0.3389 0.3202 0.3224 0.3205 0.3207 4.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.63 0.70 0.69 0.68 0.82 0.79 0.75 -
P/RPS 0.14 0.33 0.08 0.10 0.18 0.32 0.08 45.26%
P/EPS 66.26 247.46 7.43 29.31 95.35 316.00 9.95 254.36%
EY 1.51 0.40 13.46 3.41 1.05 0.32 10.05 -71.77%
DY 0.00 0.00 4.35 0.00 0.00 0.00 4.00 -
P/NAPS 0.30 0.34 0.33 0.35 0.41 0.40 0.38 -14.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 29/05/12 24/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 0.66 0.62 0.68 0.75 0.66 0.775 0.70 -
P/RPS 0.14 0.29 0.08 0.11 0.14 0.31 0.08 45.26%
P/EPS 69.42 219.17 7.32 32.33 76.74 310.00 9.28 282.96%
EY 1.44 0.46 13.66 3.09 1.30 0.32 10.77 -73.88%
DY 0.00 0.00 4.41 0.00 0.00 0.00 4.29 -
P/NAPS 0.32 0.30 0.33 0.38 0.33 0.39 0.36 -7.55%

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