[JSB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.82%
YoY- -52.44%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 435,622 478,685 459,139 491,540 476,692 509,640 525,808 -3.08%
PBT 6,008 10,449 3,784 3,349 3,674 6,979 10,113 -8.30%
Tax -2,000 -3,017 -2,408 -2,049 -1,872 -3,530 -3,939 -10.67%
NP 4,008 7,432 1,376 1,300 1,802 3,449 6,174 -6.94%
-
NP to SH 2,148 6,953 1,151 798 1,678 3,057 6,311 -16.43%
-
Tax Rate 33.29% 28.87% 63.64% 61.18% 50.95% 50.58% 38.95% -
Total Cost 431,614 471,253 457,763 490,240 474,890 506,191 519,634 -3.04%
-
Net Worth 166,678 157,257 149,286 149,286 142,485 139,810 131,147 4.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 166,678 157,257 149,286 149,286 142,485 139,810 131,147 4.07%
NOSH 72,469 72,469 72,469 72,469 72,327 72,440 72,456 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.92% 1.55% 0.30% 0.26% 0.38% 0.68% 1.17% -
ROE 1.29% 4.42% 0.77% 0.53% 1.18% 2.19% 4.81% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 601.11 660.54 633.57 678.28 659.07 703.53 725.68 -3.08%
EPS 2.96 9.59 1.59 1.10 2.32 4.22 8.71 -16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.17 2.06 2.06 1.97 1.93 1.81 4.07%
Adjusted Per Share Value based on latest NOSH - 72,469
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 97.90 107.58 103.19 110.47 107.13 114.54 118.17 -3.08%
EPS 0.48 1.56 0.26 0.18 0.38 0.69 1.42 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3746 0.3534 0.3355 0.3355 0.3202 0.3142 0.2947 4.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.06 1.15 0.625 0.67 0.68 0.71 0.74 -
P/RPS 0.18 0.17 0.10 0.10 0.10 0.10 0.10 10.28%
P/EPS 35.76 11.99 39.35 60.84 29.31 16.82 8.50 27.04%
EY 2.80 8.34 2.54 1.64 3.41 5.94 11.77 -21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.30 0.33 0.35 0.37 0.41 1.93%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 26/11/13 22/11/12 23/11/11 30/11/10 06/11/09 -
Price 1.06 1.03 0.66 0.64 0.75 0.76 0.69 -
P/RPS 0.18 0.16 0.10 0.09 0.11 0.11 0.10 10.28%
P/EPS 35.76 10.74 41.55 58.12 32.33 18.01 7.92 28.54%
EY 2.80 9.31 2.41 1.72 3.09 5.55 12.62 -22.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.32 0.31 0.38 0.39 0.38 3.23%

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