[JSB] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[JSB] JENTAYU SUSTAINABLES BERHAD
Announcement Date
15-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 32.78%
YoY- 61.54%
Quarter Report
Latest QR
Upcoming QR
JSB's Result
JSB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 33,648 67,564 58,192 36,435 116,270 126,741 419,063 -34.30%
PBT -23,255 -20,166 54,399 -23,054 -57,264 -27,127 -9,880 15.32%
Tax -69 -137 46 71 -1,478 519 -554 -29.32%
NP -23,324 -20,303 54,445 -22,983 -58,742 -26,608 -10,434 14.34%
-
NP to SH -23,322 -20,847 54,721 -22,670 -58,945 -26,797 -10,546 14.13%
-
Tax Rate - - -0.08% - - - - -
Total Cost 56,972 87,867 3,747 59,418 175,012 153,349 429,497 -28.57%
-
Net Worth 134,470 109,504 102,471 31,178 52,177 119,573 150,010 -1.80%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 525 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 134,470 109,504 102,471 31,178 52,177 119,573 150,010 -1.80%
NOSH 420,219 353,239 101,457 79,644 72,469 72,469 72,469 34.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -69.32% -30.05% 93.56% -63.08% -50.52% -20.99% -2.49% -
ROE -17.34% -19.04% 53.40% -72.71% -112.97% -22.41% -7.03% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.01 19.13 57.36 49.48 160.44 174.89 578.27 -50.97%
EPS -5.55 -5.90 53.94 -30.79 -81.34 -36.98 -14.55 -14.83%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 1.01 0.4234 0.72 1.65 2.07 -26.73%
Adjusted Per Share Value based on latest NOSH - 79,644
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.56 15.18 13.08 8.19 26.13 28.48 94.18 -34.30%
EPS -5.24 -4.69 12.30 -5.09 -13.25 -6.02 -2.37 14.13%
DPS 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3022 0.2461 0.2303 0.0701 0.1173 0.2687 0.3371 -1.80%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.29 0.725 1.79 0.80 0.36 0.50 0.89 -
P/RPS 16.11 3.79 3.12 1.62 0.22 0.29 0.15 117.94%
P/EPS -23.24 -12.28 3.32 -2.60 -0.44 -1.35 -6.12 24.89%
EY -4.30 -8.14 30.13 -38.48 -225.94 -73.95 -16.35 -19.94%
DY 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 2.34 1.77 1.89 0.50 0.30 0.43 45.17%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 22/02/23 23/02/22 15/03/21 28/02/20 28/02/19 26/02/18 -
Price 0.825 0.835 0.575 1.36 0.31 0.51 0.85 -
P/RPS 10.30 4.37 1.00 2.75 0.19 0.29 0.15 102.29%
P/EPS -14.86 -14.15 1.07 -4.42 -0.38 -1.38 -5.84 16.83%
EY -6.73 -7.07 93.80 -22.64 -262.38 -72.50 -17.12 -14.40%
DY 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.69 0.57 3.21 0.43 0.31 0.41 35.85%

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