[JSB] QoQ Cumulative Quarter Result on 31-Mar-2017

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- 26.97%
YoY- -255.89%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 419,063 322,533 209,303 98,012 470,962 357,695 252,343 40.10%
PBT -9,881 -7,797 -5,348 -2,603 -1,242 165 114 -
Tax -555 -414 -357 -159 -2,182 -1,777 -1,341 -44.37%
NP -10,436 -8,211 -5,705 -2,762 -3,424 -1,612 -1,227 315.04%
-
NP to SH -10,548 -8,237 -5,695 -2,719 -3,723 -1,893 -1,448 274.42%
-
Tax Rate - - - - - 1,076.97% 1,176.32% -
Total Cost 429,499 330,744 215,008 100,774 474,386 359,307 253,570 41.95%
-
Net Worth 150,010 152,184 155,083 157,982 160,156 162,330 164,504 -5.94%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 150,010 152,184 155,083 157,982 160,156 162,330 164,504 -5.94%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -2.49% -2.55% -2.73% -2.82% -0.73% -0.45% -0.49% -
ROE -7.03% -5.41% -3.67% -1.72% -2.32% -1.17% -0.88% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 578.27 445.06 288.82 135.25 649.88 493.58 348.21 40.10%
EPS -14.56 -11.37 -7.86 -3.75 -5.14 -2.61 -2.00 274.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.10 2.14 2.18 2.21 2.24 2.27 -5.94%
Adjusted Per Share Value based on latest NOSH - 72,469
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 94.18 72.49 47.04 22.03 105.85 80.39 56.71 40.10%
EPS -2.37 -1.85 -1.28 -0.61 -0.84 -0.43 -0.33 270.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3371 0.342 0.3485 0.3551 0.3599 0.3648 0.3697 -5.95%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.89 0.725 0.75 0.78 0.82 0.91 0.96 -
P/RPS 0.15 0.16 0.26 0.00 0.00 0.18 0.28 -33.96%
P/EPS -6.11 -6.38 -9.54 0.00 0.00 -34.84 -48.05 -74.61%
EY -16.35 -15.68 -10.48 0.00 0.00 -2.87 -2.08 293.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.35 0.39 0.37 0.41 0.42 1.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 29/11/17 28/08/17 30/05/17 24/02/17 29/11/16 29/08/16 -
Price 0.85 0.785 0.70 0.785 0.82 0.79 0.94 -
P/RPS 0.15 0.18 0.24 0.00 0.00 0.16 0.27 -32.34%
P/EPS -5.84 -6.91 -8.91 0.00 0.00 -30.24 -47.04 -75.01%
EY -17.12 -14.48 -11.23 0.00 0.00 -3.31 -2.13 299.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.33 0.39 0.37 0.35 0.41 0.00%

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