[JSB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -61.9%
YoY- 168.81%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 169,247 167,298 168,910 145,899 160,418 152,822 165,617 1.45%
PBT 4,221 3,321 6,327 1,291 1,747 746 2,638 36.92%
Tax -1,076 -953 -2,621 -949 -952 -507 -1,575 -22.48%
NP 3,145 2,368 3,706 342 795 239 1,063 106.50%
-
NP to SH 2,859 2,299 3,421 293 769 89 770 140.35%
-
Tax Rate 25.49% 28.70% 41.43% 73.51% 54.49% 67.96% 59.70% -
Total Cost 166,102 164,930 165,204 145,557 159,623 152,583 164,554 0.62%
-
Net Worth 157,982 154,358 152,909 149,286 151,460 150,010 150,367 3.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 2,179 -
Div Payout % - - - - - - 283.02% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 157,982 154,358 152,909 149,286 151,460 150,010 150,367 3.35%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.86% 1.42% 2.19% 0.23% 0.50% 0.16% 0.64% -
ROE 1.81% 1.49% 2.24% 0.20% 0.51% 0.06% 0.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 233.54 230.85 233.08 201.33 221.36 210.88 227.99 1.62%
EPS 3.95 3.17 4.72 0.40 1.06 0.12 1.06 140.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.18 2.13 2.11 2.06 2.09 2.07 2.07 3.52%
Adjusted Per Share Value based on latest NOSH - 72,469
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.04 37.60 37.96 32.79 36.05 34.35 37.22 1.46%
EPS 0.64 0.52 0.77 0.07 0.17 0.02 0.17 142.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.3551 0.3469 0.3437 0.3355 0.3404 0.3371 0.3379 3.37%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.99 0.72 0.73 0.625 0.75 0.64 0.60 -
P/RPS 0.42 0.31 0.31 0.31 0.34 0.30 0.26 37.79%
P/EPS 25.09 22.70 15.46 154.58 70.68 521.13 56.53 -41.90%
EY 3.98 4.41 6.47 0.65 1.41 0.19 1.77 71.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.45 0.34 0.35 0.30 0.36 0.31 0.29 34.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 26/05/14 26/02/14 26/11/13 28/08/13 23/05/13 27/02/13 -
Price 1.28 0.78 0.75 0.66 0.63 0.78 0.60 -
P/RPS 0.55 0.34 0.32 0.33 0.28 0.37 0.26 65.01%
P/EPS 32.45 24.59 15.89 163.24 59.37 635.12 56.53 -31.00%
EY 3.08 4.07 6.29 0.61 1.68 0.16 1.77 44.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.59 0.37 0.36 0.32 0.30 0.38 0.29 60.76%

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