[JSB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -88.44%
YoY- -56.59%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 168,910 145,899 160,418 152,822 165,617 157,002 179,071 -3.80%
PBT 6,327 1,291 1,747 746 2,638 1,182 1,509 159.34%
Tax -2,621 -949 -952 -507 -1,575 -587 -971 93.51%
NP 3,706 342 795 239 1,063 595 538 260.76%
-
NP to SH 3,421 293 769 89 770 109 485 266.49%
-
Tax Rate 41.43% 73.51% 54.49% 67.96% 59.70% 49.66% 64.35% -
Total Cost 165,204 145,557 159,623 152,583 164,554 156,407 178,533 -5.02%
-
Net Worth 152,909 149,286 151,460 150,010 150,367 149,286 151,460 0.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 2,179 - - -
Div Payout % - - - - 283.02% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 152,909 149,286 151,460 150,010 150,367 149,286 151,460 0.63%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.19% 0.23% 0.50% 0.16% 0.64% 0.38% 0.30% -
ROE 2.24% 0.20% 0.51% 0.06% 0.51% 0.07% 0.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 233.08 201.33 221.36 210.88 227.99 216.65 247.10 -3.80%
EPS 4.72 0.40 1.06 0.12 1.06 0.15 0.67 266.18%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.11 2.06 2.09 2.07 2.07 2.06 2.09 0.63%
Adjusted Per Share Value based on latest NOSH - 72,469
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.96 32.79 36.05 34.35 37.22 35.29 40.25 -3.81%
EPS 0.77 0.07 0.17 0.02 0.17 0.02 0.11 264.63%
DPS 0.00 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.3437 0.3355 0.3404 0.3371 0.3379 0.3355 0.3404 0.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.73 0.625 0.75 0.64 0.60 0.67 0.63 -
P/RPS 0.31 0.31 0.34 0.30 0.26 0.31 0.25 15.37%
P/EPS 15.46 154.58 70.68 521.13 56.53 445.45 94.13 -69.91%
EY 6.47 0.65 1.41 0.19 1.77 0.22 1.06 232.89%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.36 0.31 0.29 0.33 0.30 10.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 28/08/13 23/05/13 27/02/13 22/11/12 17/08/12 -
Price 0.75 0.66 0.63 0.78 0.60 0.64 0.66 -
P/RPS 0.32 0.33 0.28 0.37 0.26 0.30 0.27 11.95%
P/EPS 15.89 163.24 59.37 635.12 56.53 425.51 98.62 -70.29%
EY 6.29 0.61 1.68 0.16 1.77 0.24 1.01 237.36%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.30 0.38 0.29 0.31 0.32 8.14%

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