[JSB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 606.42%
YoY- -84.76%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 145,899 160,418 152,822 165,617 157,002 179,071 155,466 -4.14%
PBT 1,291 1,747 746 2,638 1,182 1,509 658 56.65%
Tax -949 -952 -507 -1,575 -587 -971 -491 55.10%
NP 342 795 239 1,063 595 538 167 61.19%
-
NP to SH 293 769 89 770 109 485 205 26.85%
-
Tax Rate 73.51% 54.49% 67.96% 59.70% 49.66% 64.35% 74.62% -
Total Cost 145,557 159,623 152,583 164,554 156,407 178,533 155,299 -4.22%
-
Net Worth 149,286 151,460 150,010 150,367 149,286 151,460 150,735 -0.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,179 - - - -
Div Payout % - - - 283.02% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 149,286 151,460 150,010 150,367 149,286 151,460 150,735 -0.64%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.23% 0.50% 0.16% 0.64% 0.38% 0.30% 0.11% -
ROE 0.20% 0.51% 0.06% 0.51% 0.07% 0.32% 0.14% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 201.33 221.36 210.88 227.99 216.65 247.10 214.53 -4.14%
EPS 0.40 1.06 0.12 1.06 0.15 0.67 0.28 26.81%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.06 2.09 2.07 2.07 2.06 2.09 2.08 -0.64%
Adjusted Per Share Value based on latest NOSH - 72,469
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.79 36.05 34.35 37.22 35.29 40.25 34.94 -4.14%
EPS 0.07 0.17 0.02 0.17 0.02 0.11 0.05 25.12%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.3355 0.3404 0.3371 0.3379 0.3355 0.3404 0.3388 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.625 0.75 0.64 0.60 0.67 0.63 0.70 -
P/RPS 0.31 0.34 0.30 0.26 0.31 0.25 0.33 -4.07%
P/EPS 154.58 70.68 521.13 56.53 445.45 94.13 247.46 -26.90%
EY 0.65 1.41 0.19 1.77 0.22 1.06 0.40 38.17%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.31 0.29 0.33 0.30 0.34 -7.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 23/05/13 27/02/13 22/11/12 17/08/12 29/05/12 -
Price 0.66 0.63 0.78 0.60 0.64 0.66 0.62 -
P/RPS 0.33 0.28 0.37 0.26 0.30 0.27 0.29 8.98%
P/EPS 163.24 59.37 635.12 56.53 425.51 98.62 219.17 -17.81%
EY 0.61 1.68 0.16 1.77 0.24 1.01 0.46 20.68%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.38 0.29 0.31 0.32 0.30 4.39%

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