[JSB] YoY Annualized 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- -87.82%
YoY- 13.26%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 662,912 669,192 611,288 621,864 715,148 671,304 672,236 -0.23%
PBT 31,624 13,284 2,984 2,632 1,608 4,428 12,116 17.33%
Tax -3,896 -3,812 -2,028 -1,964 -1,532 -3,320 -5,288 -4.96%
NP 27,728 9,472 956 668 76 1,108 6,828 26.29%
-
NP to SH 21,492 9,196 356 820 724 64 7,360 19.54%
-
Tax Rate 12.32% 28.70% 67.96% 74.62% 95.27% 74.98% 43.64% -
Total Cost 635,184 659,720 610,332 621,196 715,072 670,196 665,408 -0.77%
-
Net Worth 169,577 154,358 150,010 150,735 142,628 154,399 128,148 4.77%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 169,577 154,358 150,010 150,735 142,628 154,399 128,148 4.77%
NOSH 72,469 72,469 72,469 72,469 72,400 80,000 72,440 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.18% 1.42% 0.16% 0.11% 0.01% 0.17% 1.02% -
ROE 12.67% 5.96% 0.24% 0.54% 0.51% 0.04% 5.74% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 914.75 923.42 843.52 858.11 987.77 839.13 927.98 -0.23%
EPS 29.64 12.68 0.48 1.12 1.00 0.08 10.16 19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.13 2.07 2.08 1.97 1.93 1.769 4.77%
Adjusted Per Share Value based on latest NOSH - 72,469
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 148.99 150.40 137.38 139.76 160.73 150.87 151.08 -0.23%
EPS 4.83 2.07 0.08 0.18 0.16 0.01 1.65 19.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3811 0.3469 0.3371 0.3388 0.3205 0.347 0.288 4.77%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.30 0.72 0.64 0.70 0.79 0.99 0.85 -
P/RPS 0.14 0.08 0.08 0.08 0.08 0.12 0.09 7.63%
P/EPS 4.38 5.67 130.28 61.86 79.00 1,237.50 8.37 -10.22%
EY 22.81 17.62 0.77 1.62 1.27 0.08 11.95 11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.34 0.31 0.34 0.40 0.51 0.48 2.60%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/05/15 26/05/14 23/05/13 29/05/12 25/05/11 25/05/10 18/05/09 -
Price 1.49 0.78 0.78 0.62 0.775 0.75 0.99 -
P/RPS 0.16 0.08 0.09 0.07 0.08 0.09 0.11 6.44%
P/EPS 5.02 6.15 158.78 54.79 77.50 937.50 9.74 -10.45%
EY 19.90 16.27 0.63 1.83 1.29 0.11 10.26 11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.37 0.38 0.30 0.39 0.39 0.56 2.24%

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