[JSB] YoY Cumulative 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- -96.95%
YoY- 13.26%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 165,728 167,298 152,822 155,466 178,787 167,826 168,059 -0.23%
PBT 7,906 3,321 746 658 402 1,107 3,029 17.33%
Tax -974 -953 -507 -491 -383 -830 -1,322 -4.96%
NP 6,932 2,368 239 167 19 277 1,707 26.29%
-
NP to SH 5,373 2,299 89 205 181 16 1,840 19.54%
-
Tax Rate 12.32% 28.70% 67.96% 74.62% 95.27% 74.98% 43.64% -
Total Cost 158,796 164,930 152,583 155,299 178,768 167,549 166,352 -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 3.17% 1.49% 0.06% 0.14% 0.13% 0.01% 1.44% -
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 228.69 230.85 210.88 214.53 246.94 209.78 231.99 -0.23%
EPS 7.41 3.17 0.12 0.28 0.25 0.02 2.54 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 37.25 37.60 34.35 34.94 40.18 37.72 37.77 -0.23%
EPS 1.21 0.52 0.02 0.05 0.04 0.00 0.41 19.75%
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 0.57 0.31 0.30 0.33 0.32 0.47 0.37 7.46%
P/EPS 17.53 22.70 521.13 247.46 316.00 4,950.00 33.46 -10.20%
EY 5.70 4.41 0.19 0.40 0.32 0.02 2.99 11.34%
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 0.65 0.34 0.37 0.29 0.31 0.36 0.43 7.12%
P/EPS 20.10 24.59 635.12 219.17 310.00 3,750.00 38.98 -10.44%
EY 4.98 4.07 0.16 0.46 0.32 0.03 2.57 11.65%
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