[JSB] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 16.73%
YoY- 78.75%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 83,907 70,981 58,192 30,161 30,193 29,603 36,435 74.65%
PBT 29,166 50,489 54,399 -7,183 -8,610 -15,882 -23,054 -
Tax -136 -2 46 10 -3 261 71 -
NP 29,030 50,487 54,445 -7,173 -8,613 -15,621 -22,983 -
-
NP to SH 29,028 50,764 54,721 -7,168 -8,608 -15,322 -22,670 -
-
Tax Rate 0.47% 0.00% -0.08% - - - - -
Total Cost 54,877 20,494 3,747 37,334 38,806 45,224 59,418 -5.17%
-
Net Worth 158,387 154,014 102,471 42,612 55,801 39,359 31,178 196.39%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 525 525 - - - - - -
Div Payout % 1.81% 1.03% - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 158,387 154,014 102,471 42,612 55,801 39,359 31,178 196.39%
NOSH 323,239 323,239 101,457 101,457 101,457 101,457 79,644 155.09%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 34.60% 71.13% 93.56% -23.78% -28.53% -52.77% -63.08% -
ROE 18.33% 32.96% 53.40% -16.82% -15.43% -38.93% -72.71% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.96 40.56 57.36 29.73 29.76 36.07 49.48 -35.02%
EPS 8.98 29.01 53.94 -7.07 -8.48 -18.67 -30.79 -
DPS 0.16 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.88 1.01 0.42 0.55 0.4796 0.4234 10.25%
Adjusted Per Share Value based on latest NOSH - 101,457
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.86 15.95 13.08 6.78 6.79 6.65 8.19 74.65%
EPS 6.52 11.41 12.30 -1.61 -1.93 -3.44 -5.09 -
DPS 0.12 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.3461 0.2303 0.0958 0.1254 0.0885 0.0701 196.33%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.45 0.485 1.79 1.35 1.12 1.25 0.80 -
P/RPS 1.73 1.20 3.12 4.54 3.76 3.47 1.62 4.48%
P/EPS 5.01 1.67 3.32 -19.11 -13.20 -6.70 -2.60 -
EY 19.96 59.80 30.13 -5.23 -7.58 -14.94 -38.48 -
DY 0.36 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.55 1.77 3.21 2.04 2.61 1.89 -38.20%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 23/02/22 24/11/21 25/08/21 27/05/21 15/03/21 -
Price 0.545 0.40 0.575 1.72 1.37 1.67 1.36 -
P/RPS 2.10 0.99 1.00 5.79 4.60 4.63 2.75 -16.49%
P/EPS 6.07 1.38 1.07 -24.35 -16.15 -8.94 -4.42 -
EY 16.48 72.51 93.80 -4.11 -6.19 -11.18 -22.64 -
DY 0.30 0.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.45 0.57 4.10 2.49 3.48 3.21 -50.82%

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