[JSB] YoY Annualized 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- -38.55%
YoY- -87.35%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 81,410 113,127 491,573 556,693 635,532 628,049 657,156 -24.30%
PBT -38,940 -35,001 -37,387 6,280 20,219 10,111 5,986 -
Tax 505 -1,777 -124 -2,564 -5,702 -5,029 -3,423 -
NP -38,435 -36,778 -37,511 3,716 14,517 5,082 2,563 -
-
NP to SH -38,250 -36,957 -37,709 1,760 13,914 4,572 1,568 -
-
Tax Rate - - - 40.83% 28.20% 49.74% 57.18% -
Total Cost 119,845 149,905 529,084 552,977 621,015 622,967 654,593 -20.25%
-
Net Worth 35,509 73,918 122,472 165,954 164,504 152,909 150,266 -17.49%
Dividend
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 2,177 -
Div Payout % - - - - - - 138.89% -
Equity
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 35,509 73,918 122,472 165,954 164,504 152,909 150,266 -17.49%
NOSH 72,469 72,469 72,469 72,469 72,469 72,469 72,469 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -47.21% -32.51% -7.63% 0.67% 2.28% 0.81% 0.39% -
ROE -107.72% -50.00% -30.79% 1.06% 8.46% 2.99% 1.04% -
Per Share
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 112.34 156.10 678.32 768.18 876.97 866.65 905.27 -24.28%
EPS -52.78 -0.52 -52.03 2.43 19.20 6.31 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.49 1.02 1.69 2.29 2.27 2.11 2.07 -17.47%
Adjusted Per Share Value based on latest NOSH - 72,469
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.30 25.42 110.48 125.11 142.83 141.15 147.69 -24.29%
EPS -8.60 -8.31 -8.47 0.40 3.13 1.03 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.0798 0.1661 0.2753 0.373 0.3697 0.3437 0.3377 -17.49%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.23 0.46 0.87 1.06 0.91 0.73 0.60 -
P/RPS 0.20 0.29 0.13 0.14 0.10 0.08 0.07 15.02%
P/EPS -0.44 -0.90 -1.67 43.65 4.74 11.57 27.76 -
EY -229.48 -110.86 -59.81 2.29 21.10 8.64 3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.47 0.45 0.51 0.46 0.40 0.35 0.29 6.64%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 30/08/19 28/08/18 26/02/16 26/02/15 26/02/14 27/02/13 -
Price 0.29 0.385 0.80 1.02 1.25 0.75 0.60 -
P/RPS 0.26 0.25 0.12 0.13 0.14 0.09 0.07 19.11%
P/EPS -0.55 -0.75 -1.54 42.00 6.51 11.89 27.76 -
EY -182.00 -132.46 -65.04 2.38 15.36 8.41 3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.59 0.38 0.47 0.45 0.55 0.36 0.29 9.93%

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