[JSB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 69.31%
YoY- 35.29%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 83,908 65,457 40,398 6,117 30,193 24,669 12,399 259.03%
PBT 29,163 53,117 57,013 -2,643 -8,608 -5,977 -5,996 -
Tax -137 41 1 1 -3 41 -48 101.59%
NP 29,026 53,158 57,014 -2,642 -8,611 -5,936 -6,044 -
-
NP to SH 29,022 53,161 57,286 -2,641 -8,606 -5,935 -6,043 -
-
Tax Rate 0.47% -0.08% -0.00% - - - - -
Total Cost 54,882 12,299 -16,616 8,759 38,804 30,605 18,443 107.30%
-
Net Worth 158,387 154,014 102,471 42,612 55,801 39,359 31,178 196.39%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 969 525 - - - - - -
Div Payout % 3.34% 0.99% - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 158,387 154,014 102,471 42,612 55,801 39,359 31,178 196.39%
NOSH 323,239 323,239 101,457 101,457 101,457 101,457 79,644 155.09%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 34.59% 81.21% 141.13% -43.19% -28.52% -24.06% -48.75% -
ROE 18.32% 34.52% 55.90% -6.20% -15.42% -15.08% -19.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.96 37.40 39.82 6.03 29.76 30.06 16.84 33.55%
EPS 16.59 42.32 56.46 -2.60 -10.23 -7.81 -8.27 -
DPS 0.30 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.88 1.01 0.42 0.55 0.4796 0.4234 10.25%
Adjusted Per Share Value based on latest NOSH - 101,457
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.86 14.71 9.08 1.37 6.79 5.54 2.79 258.76%
EPS 6.52 11.95 12.87 -0.59 -1.93 -1.33 -1.36 -
DPS 0.22 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.3461 0.2303 0.0958 0.1254 0.0885 0.0701 196.33%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.45 0.485 1.79 1.35 1.12 1.25 0.80 -
P/RPS 1.73 1.30 4.50 22.39 3.76 4.16 4.75 -49.09%
P/EPS 5.01 1.60 3.17 -51.86 -13.20 -17.28 -9.75 -
EY 19.95 62.63 31.54 -1.93 -7.57 -5.79 -10.26 -
DY 0.67 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.55 1.77 3.21 2.04 2.61 1.89 -38.20%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 23/02/22 24/11/21 25/08/21 27/05/21 15/03/21 -
Price 0.545 0.40 0.575 1.72 1.37 1.70 1.33 -
P/RPS 2.10 1.07 1.44 28.53 4.60 5.66 7.90 -58.75%
P/EPS 6.07 1.32 1.02 -66.08 -16.15 -23.51 -16.21 -
EY 16.47 75.94 98.20 -1.51 -6.19 -4.25 -6.17 -
DY 0.55 0.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.45 0.57 4.10 2.49 3.54 3.14 -50.09%

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