[JSB] QoQ 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- 138.69%
YoY- -30.77%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 179,071 155,466 161,180 142,872 155,033 178,787 142,923 16.23%
PBT 1,509 658 5,547 1,977 1,294 402 2,905 -35.40%
Tax -971 -491 -83 -710 -779 -383 -580 41.03%
NP 538 167 5,464 1,267 515 19 2,325 -62.34%
-
NP to SH 485 205 5,054 1,055 442 181 2,403 -65.62%
-
Tax Rate 64.35% 74.62% 1.50% 35.91% 60.20% 95.27% 19.97% -
Total Cost 178,533 155,299 155,716 141,605 154,518 178,768 140,598 17.27%
-
Net Worth 151,460 150,735 150,692 142,352 143,468 142,628 72,421 63.61%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,173 - - - 2,172 -
Div Payout % - - 43.00% - - - 90.41% -
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 151,460 150,735 150,692 142,352 143,468 142,628 72,421 63.61%
NOSH 72,469 72,469 72,448 72,260 72,459 72,400 72,421 0.04%
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 0.30% 0.11% 3.39% 0.89% 0.33% 0.01% 1.63% -
ROE 0.32% 0.14% 3.35% 0.74% 0.31% 0.13% 3.32% -
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 247.10 214.53 222.48 197.72 213.96 246.94 197.35 16.18%
EPS 0.67 0.28 6.97 1.46 0.61 0.25 3.32 -65.62%
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 1.00 63.54%
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 40.25 34.94 36.22 32.11 34.84 40.18 32.12 16.24%
EPS 0.11 0.05 1.14 0.24 0.10 0.04 0.54 -65.41%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.49 -
NAPS 0.3404 0.3388 0.3387 0.3199 0.3224 0.3205 0.1628 63.58%
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 0.25 0.33 0.31 0.34 0.38 0.32 0.38 -24.37%
P/EPS 94.13 247.46 9.89 46.58 134.43 316.00 22.60 159.09%
EY 1.06 0.40 10.11 2.15 0.74 0.32 4.42 -61.43%
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 0.75 -45.74%
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 0.27 0.29 0.31 0.38 0.31 0.31 0.35 -15.90%
P/EPS 98.62 219.17 9.75 51.37 108.20 310.00 21.10 179.80%
EY 1.01 0.46 10.26 1.95 0.92 0.32 4.74 -64.35%
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 0.70 -40.68%

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