[JETSON] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -573.31%
YoY- -1438.86%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 141,732 143,466 153,400 152,880 148,936 155,268 143,844 -0.98%
PBT -2,305 120 2,868 -24,347 -3,224 -3,548 -5,768 -45.71%
Tax -1,185 -1,304 -1,736 -1,246 -704 -494 -496 78.61%
NP -3,490 -1,184 1,132 -25,593 -3,928 -4,042 -6,264 -32.26%
-
NP to SH -3,218 -982 1,184 -24,769 -3,678 -3,922 -6,252 -35.74%
-
Tax Rate - 1,086.67% 60.53% - - - - -
Total Cost 145,222 144,650 152,268 178,473 152,864 159,310 150,108 -2.17%
-
Net Worth 102,648 100,969 98,882 100,167 112,368 113,549 113,816 -6.64%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 102,648 100,969 98,882 100,167 112,368 113,549 113,816 -6.64%
NOSH 206,667 196,400 185,000 187,967 187,687 188,557 188,313 6.39%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.46% -0.83% 0.74% -16.74% -2.64% -2.60% -4.35% -
ROE -3.14% -0.97% 1.20% -24.73% -3.27% -3.45% -5.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 69.02 73.05 82.92 81.33 79.35 82.35 76.39 -6.53%
EPS -1.63 -0.50 0.64 -13.18 -1.96 -2.08 -3.32 -37.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4999 0.5141 0.5345 0.5329 0.5987 0.6022 0.6044 -11.87%
Adjusted Per Share Value based on latest NOSH - 187,967
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.66 38.13 40.77 40.63 39.58 41.26 38.23 -0.99%
EPS -0.86 -0.26 0.31 -6.58 -0.98 -1.04 -1.66 -35.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2728 0.2683 0.2628 0.2662 0.2986 0.3018 0.3025 -6.65%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.31 0.415 0.40 0.33 0.23 0.23 0.21 -
P/RPS 0.45 0.57 0.48 0.41 0.29 0.28 0.27 40.52%
P/EPS -19.78 -83.00 62.50 -2.50 -11.73 -11.06 -6.33 113.58%
EY -5.06 -1.20 1.60 -39.93 -8.52 -9.04 -15.81 -53.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.75 0.62 0.38 0.38 0.35 46.35%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 23/02/17 24/11/16 25/08/16 24/05/16 -
Price 0.26 0.27 0.385 0.38 0.295 0.22 0.22 -
P/RPS 0.38 0.37 0.46 0.47 0.37 0.27 0.29 19.72%
P/EPS -16.59 -54.00 60.16 -2.88 -15.05 -10.58 -6.63 84.20%
EY -6.03 -1.85 1.66 -34.68 -6.64 -9.45 -15.09 -45.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.72 0.71 0.49 0.37 0.36 27.75%

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