[JSB] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 379.05%
YoY- 110.32%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 157,002 179,071 155,466 161,180 142,872 155,033 178,787 -8.27%
PBT 1,182 1,509 658 5,547 1,977 1,294 402 104.83%
Tax -587 -971 -491 -83 -710 -779 -383 32.82%
NP 595 538 167 5,464 1,267 515 19 887.30%
-
NP to SH 109 485 205 5,054 1,055 442 181 -28.62%
-
Tax Rate 49.66% 64.35% 74.62% 1.50% 35.91% 60.20% 95.27% -
Total Cost 156,407 178,533 155,299 155,716 141,605 154,518 178,768 -8.50%
-
Net Worth 149,286 151,460 150,735 150,692 142,352 143,468 142,628 3.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,173 - - - -
Div Payout % - - - 43.00% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 149,286 151,460 150,735 150,692 142,352 143,468 142,628 3.07%
NOSH 72,469 72,469 72,469 72,448 72,260 72,459 72,400 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.38% 0.30% 0.11% 3.39% 0.89% 0.33% 0.01% -
ROE 0.07% 0.32% 0.14% 3.35% 0.74% 0.31% 0.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 216.65 247.10 214.53 222.48 197.72 213.96 246.94 -8.33%
EPS 0.15 0.67 0.28 6.97 1.46 0.61 0.25 -28.79%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.06 2.09 2.08 2.08 1.97 1.98 1.97 3.01%
Adjusted Per Share Value based on latest NOSH - 72,448
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.29 40.25 34.94 36.22 32.11 34.84 40.18 -8.26%
EPS 0.02 0.11 0.05 1.14 0.24 0.10 0.04 -36.92%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.3355 0.3404 0.3388 0.3387 0.3199 0.3224 0.3205 3.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.67 0.63 0.70 0.69 0.68 0.82 0.79 -
P/RPS 0.31 0.25 0.33 0.31 0.34 0.38 0.32 -2.08%
P/EPS 445.45 94.13 247.46 9.89 46.58 134.43 316.00 25.64%
EY 0.22 1.06 0.40 10.11 2.15 0.74 0.32 -22.05%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.34 0.33 0.35 0.41 0.40 -12.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 17/08/12 29/05/12 24/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.64 0.66 0.62 0.68 0.75 0.66 0.775 -
P/RPS 0.30 0.27 0.29 0.31 0.38 0.31 0.31 -2.15%
P/EPS 425.51 98.62 219.17 9.75 51.37 108.20 310.00 23.43%
EY 0.24 1.01 0.46 10.26 1.95 0.92 0.32 -17.40%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.30 0.33 0.38 0.33 0.39 -14.15%

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