[JSB] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 24.36%
YoY- 271.78%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 165,728 156,847 142,140 169,247 167,298 168,910 145,899 8.87%
PBT 7,906 9,769 2,907 4,221 3,321 6,327 1,291 235.09%
Tax -974 -2,684 -988 -1,076 -953 -2,621 -949 1.75%
NP 6,932 7,085 1,919 3,145 2,368 3,706 342 644.76%
-
NP to SH 5,373 6,961 1,795 2,859 2,299 3,421 293 596.63%
-
Tax Rate 12.32% 27.47% 33.99% 25.49% 28.70% 41.43% 73.51% -
Total Cost 158,796 149,762 140,221 166,102 164,930 165,204 145,557 5.98%
-
Net Worth 169,577 164,504 157,257 157,982 154,358 152,909 149,286 8.87%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 169,577 164,504 157,257 157,982 154,358 152,909 149,286 8.87%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.18% 4.52% 1.35% 1.86% 1.42% 2.19% 0.23% -
ROE 3.17% 4.23% 1.14% 1.81% 1.49% 2.24% 0.20% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 228.69 216.43 196.14 233.54 230.85 233.08 201.33 8.87%
EPS 7.41 9.61 2.48 3.95 3.17 4.72 0.40 601.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.27 2.17 2.18 2.13 2.11 2.06 8.87%
Adjusted Per Share Value based on latest NOSH - 72,469
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 37.25 35.25 31.95 38.04 37.60 37.96 32.79 8.88%
EPS 1.21 1.56 0.40 0.64 0.52 0.77 0.07 569.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3811 0.3697 0.3534 0.3551 0.3469 0.3437 0.3355 8.87%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.30 0.91 1.15 0.99 0.72 0.73 0.625 -
P/RPS 0.57 0.42 0.59 0.42 0.31 0.31 0.31 50.14%
P/EPS 17.53 9.47 46.43 25.09 22.70 15.46 154.58 -76.60%
EY 5.70 10.56 2.15 3.98 4.41 6.47 0.65 325.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.40 0.53 0.45 0.34 0.35 0.30 51.66%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 26/02/15 25/11/14 27/08/14 26/05/14 26/02/14 26/11/13 -
Price 1.49 1.25 1.03 1.28 0.78 0.75 0.66 -
P/RPS 0.65 0.58 0.53 0.55 0.34 0.32 0.33 57.19%
P/EPS 20.10 13.01 41.58 32.45 24.59 15.89 163.24 -75.28%
EY 4.98 7.68 2.40 3.08 4.07 6.29 0.61 305.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.47 0.59 0.37 0.36 0.32 58.80%

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