[JSB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -95.94%
YoY- 13.26%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 165,617 157,002 179,071 155,466 161,180 142,872 155,033 4.48%
PBT 2,638 1,182 1,509 658 5,547 1,977 1,294 60.43%
Tax -1,575 -587 -971 -491 -83 -710 -779 59.55%
NP 1,063 595 538 167 5,464 1,267 515 61.75%
-
NP to SH 770 109 485 205 5,054 1,055 442 44.53%
-
Tax Rate 59.70% 49.66% 64.35% 74.62% 1.50% 35.91% 60.20% -
Total Cost 164,554 156,407 178,533 155,299 155,716 141,605 154,518 4.26%
-
Net Worth 150,367 149,286 151,460 150,735 150,692 142,352 143,468 3.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,179 - - - 2,173 - - -
Div Payout % 283.02% - - - 43.00% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 150,367 149,286 151,460 150,735 150,692 142,352 143,468 3.16%
NOSH 72,469 72,469 72,469 72,469 72,448 72,260 72,459 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.64% 0.38% 0.30% 0.11% 3.39% 0.89% 0.33% -
ROE 0.51% 0.07% 0.32% 0.14% 3.35% 0.74% 0.31% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 227.99 216.65 247.10 214.53 222.48 197.72 213.96 4.30%
EPS 1.06 0.15 0.67 0.28 6.97 1.46 0.61 44.29%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.07 2.06 2.09 2.08 2.08 1.97 1.98 2.99%
Adjusted Per Share Value based on latest NOSH - 72,469
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.22 35.29 40.25 34.94 36.22 32.11 34.84 4.48%
EPS 0.17 0.02 0.11 0.05 1.14 0.24 0.10 42.21%
DPS 0.49 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.3379 0.3355 0.3404 0.3388 0.3387 0.3199 0.3224 3.16%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.60 0.67 0.63 0.70 0.69 0.68 0.82 -
P/RPS 0.26 0.31 0.25 0.33 0.31 0.34 0.38 -22.26%
P/EPS 56.53 445.45 94.13 247.46 9.89 46.58 134.43 -43.72%
EY 1.77 0.22 1.06 0.40 10.11 2.15 0.74 78.38%
DY 5.00 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.29 0.33 0.30 0.34 0.33 0.35 0.41 -20.53%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 17/08/12 29/05/12 24/02/12 23/11/11 24/08/11 -
Price 0.60 0.64 0.66 0.62 0.68 0.75 0.66 -
P/RPS 0.26 0.30 0.27 0.29 0.31 0.38 0.31 -11.01%
P/EPS 56.53 425.51 98.62 219.17 9.75 51.37 108.20 -35.00%
EY 1.77 0.24 1.01 0.46 10.26 1.95 0.92 54.38%
DY 5.00 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 0.29 0.31 0.32 0.30 0.33 0.38 0.33 -8.21%

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