[JSB] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 73.99%
YoY- -105.57%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 105,352 130,566 121,777 121,071 133,294 136,600 165,728 -26.00%
PBT 52 65 49 272 -942 -957 7,906 -96.45%
Tax -436 -665 -675 -564 -289 -736 -974 -41.39%
NP -384 -600 -626 -292 -1,231 -1,693 6,932 -
-
NP to SH -445 -684 -764 -388 -1,492 -1,733 5,373 -
-
Tax Rate 838.46% 1,023.08% 1,377.55% 207.35% - - 12.32% -
Total Cost 105,736 131,166 122,403 121,363 134,525 138,293 158,796 -23.69%
-
Net Worth 162,330 164,504 165,229 165,954 166,678 168,128 169,577 -2.86%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 162,330 164,504 165,229 165,954 166,678 168,128 169,577 -2.86%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -0.36% -0.46% -0.51% -0.24% -0.92% -1.24% 4.18% -
ROE -0.27% -0.42% -0.46% -0.23% -0.90% -1.03% 3.17% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 145.38 180.17 168.04 167.07 183.93 188.49 228.69 -26.00%
EPS -0.61 -0.94 -1.05 -0.54 -2.06 -2.39 7.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.27 2.28 2.29 2.30 2.32 2.34 -2.86%
Adjusted Per Share Value based on latest NOSH - 72,469
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 23.68 29.34 27.37 27.21 29.96 30.70 37.25 -26.00%
EPS -0.10 -0.15 -0.17 -0.09 -0.34 -0.39 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3648 0.3697 0.3713 0.373 0.3746 0.3779 0.3811 -2.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.91 0.96 1.01 1.06 1.06 1.26 1.30 -
P/RPS 0.63 0.53 0.60 0.63 0.58 0.67 0.57 6.88%
P/EPS -148.20 -101.71 -95.80 -197.98 -51.49 -52.69 17.53 -
EY -0.67 -0.98 -1.04 -0.51 -1.94 -1.90 5.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.44 0.46 0.46 0.54 0.56 -18.72%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 31/05/16 26/02/16 26/11/15 27/08/15 18/05/15 -
Price 0.79 0.94 1.00 1.02 1.06 1.00 1.49 -
P/RPS 0.54 0.52 0.60 0.61 0.58 0.53 0.65 -11.59%
P/EPS -128.65 -99.59 -94.85 -190.51 -51.49 -41.82 20.10 -
EY -0.78 -1.00 -1.05 -0.52 -1.94 -2.39 4.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.44 0.45 0.46 0.43 0.64 -33.05%

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