[JSB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 34.8%
YoY- 504.08%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 302,238 165,728 635,532 478,685 336,545 167,298 628,049 -38.67%
PBT 6,950 7,906 20,219 10,449 7,542 3,321 10,111 -22.16%
Tax -1,711 -974 -5,702 -3,017 -2,029 -953 -5,029 -51.36%
NP 5,239 6,932 14,517 7,432 5,513 2,368 5,082 2.05%
-
NP to SH 3,640 5,373 13,914 6,953 5,158 2,299 4,572 -14.13%
-
Tax Rate 24.62% 12.32% 28.20% 28.87% 26.90% 28.70% 49.74% -
Total Cost 296,999 158,796 621,015 471,253 331,032 164,930 622,967 -39.05%
-
Net Worth 168,223 169,577 164,504 157,257 157,982 154,358 152,909 6.58%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 168,223 169,577 164,504 157,257 157,982 154,358 152,909 6.58%
NOSH 72,509 72,469 72,469 72,469 72,469 72,469 72,469 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.73% 4.18% 2.28% 1.55% 1.64% 1.42% 0.81% -
ROE 2.16% 3.17% 8.46% 4.42% 3.26% 1.49% 2.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 416.82 228.69 876.97 660.54 464.40 230.85 866.65 -38.69%
EPS 5.02 7.41 19.20 9.59 7.12 3.17 6.31 -14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.34 2.27 2.17 2.18 2.13 2.11 6.54%
Adjusted Per Share Value based on latest NOSH - 72,469
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 67.93 37.25 142.83 107.58 75.64 37.60 141.15 -38.67%
EPS 0.82 1.21 3.13 1.56 1.16 0.52 1.03 -14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3781 0.3811 0.3697 0.3534 0.3551 0.3469 0.3437 6.58%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.26 1.30 0.91 1.15 0.99 0.72 0.73 -
P/RPS 0.30 0.57 0.10 0.17 0.21 0.31 0.08 141.95%
P/EPS 25.10 17.53 4.74 11.99 13.91 22.70 11.57 67.81%
EY 3.98 5.70 21.10 8.34 7.19 4.41 8.64 -40.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.40 0.53 0.45 0.34 0.35 33.62%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 18/05/15 26/02/15 25/11/14 27/08/14 26/05/14 26/02/14 -
Price 1.00 1.49 1.25 1.03 1.28 0.78 0.75 -
P/RPS 0.24 0.65 0.14 0.16 0.28 0.34 0.09 92.64%
P/EPS 19.92 20.10 6.51 10.74 17.98 24.59 11.89 41.19%
EY 5.02 4.98 15.36 9.31 5.56 4.07 8.41 -29.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.55 0.47 0.59 0.37 0.36 12.61%

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