[JSB] YoY 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 45,924 83,890 30,161 62,581 104,253 202,892 435,800 -31.26%
PBT -23,265 43,199 -7,183 -34,140 -43,879 -29,583 -9,205 16.70%
Tax -69 -137 10 104 -1,419 322 -818 -33.76%
NP -23,334 43,062 -7,173 -34,036 -45,298 -29,261 -10,023 15.11%
-
NP to SH -23,334 42,791 -7,168 -33,725 -45,524 -29,511 -10,067 15.03%
-
Tax Rate - 0.32% - - - - - -
Total Cost 69,258 40,828 37,334 96,617 149,551 232,153 445,823 -26.67%
-
Net Worth 136,066 105,732 42,612 31,596 65,222 119,573 152,184 -1.84%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 525 - - - - - -
Div Payout % - 1.23% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 136,066 105,732 42,612 31,596 65,222 119,573 152,184 -1.84%
NOSH 420,219 353,239 101,457 72,469 72,469 72,469 72,469 34.01%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -50.81% 51.33% -23.78% -54.39% -43.45% -14.42% -2.30% -
ROE -17.15% 40.47% -16.82% -106.74% -69.80% -24.68% -6.61% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.14 25.39 29.73 86.36 143.86 279.97 601.36 -48.54%
EPS -5.66 12.95 -7.07 -46.54 -62.82 -40.72 -13.89 -13.89%
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.42 0.436 0.90 1.65 2.10 -26.52%
Adjusted Per Share Value based on latest NOSH - 101,457
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.32 18.85 6.78 14.06 23.43 45.60 97.94 -31.26%
EPS -5.24 9.62 -1.61 -7.58 -10.23 -6.63 -2.26 15.03%
DPS 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3058 0.2376 0.0958 0.071 0.1466 0.2687 0.342 -1.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.90 0.55 1.35 0.345 0.385 0.60 0.725 -
P/RPS 8.08 2.17 4.54 0.40 0.27 0.21 0.12 101.63%
P/EPS -15.90 4.25 -19.11 -0.74 -0.61 -1.47 -5.22 20.38%
EY -6.29 23.55 -5.23 -134.89 -163.17 -67.87 -19.16 -16.93%
DY 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 1.72 3.21 0.79 0.43 0.36 0.35 40.80%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 22/11/22 24/11/21 27/11/20 27/11/19 28/11/18 29/11/17 -
Price 1.22 0.695 1.72 0.615 0.38 0.53 0.785 -
P/RPS 10.95 2.74 5.79 0.71 0.26 0.19 0.13 109.29%
P/EPS -21.56 5.37 -24.35 -1.32 -0.60 -1.30 -5.65 24.99%
EY -4.64 18.63 -4.11 -75.67 -165.31 -76.83 -17.70 -19.99%
DY 0.00 0.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 2.17 4.10 1.41 0.42 0.32 0.37 46.75%

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