[JETSON] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 112.66%
YoY- 114.08%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 176,047 169,881 176,888 194,708 159,058 160,508 155,380 8.65%
PBT 3,032 4,176 5,230 1,044 -6,213 -5,788 -4,842 -
Tax -1,425 -1,446 -1,244 -228 -1,551 -354 -128 396.39%
NP 1,607 2,729 3,986 816 -7,764 -6,142 -4,970 -
-
NP to SH 1,850 3,002 3,978 956 -7,549 -6,128 -5,144 -
-
Tax Rate 47.00% 34.63% 23.79% 21.84% - - - -
Total Cost 174,440 167,152 172,902 193,892 166,822 166,650 160,350 5.75%
-
Net Worth 115,700 115,414 115,099 111,024 103,681 105,091 101,196 9.31%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 115,700 115,414 115,099 111,024 103,681 105,091 101,196 9.31%
NOSH 188,775 187,666 187,641 183,846 172,027 166,521 155,878 13.57%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.91% 1.61% 2.25% 0.42% -4.88% -3.83% -3.20% -
ROE 1.60% 2.60% 3.46% 0.86% -7.28% -5.83% -5.08% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 93.26 90.52 94.27 105.91 92.46 96.39 99.68 -4.32%
EPS 0.98 1.60 2.12 0.52 -4.40 -3.68 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6129 0.615 0.6134 0.6039 0.6027 0.6311 0.6492 -3.75%
Adjusted Per Share Value based on latest NOSH - 183,846
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.74 44.14 45.96 50.59 41.33 41.70 40.37 8.65%
EPS 0.48 0.78 1.03 0.25 -1.96 -1.59 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3006 0.2999 0.2991 0.2885 0.2694 0.2731 0.2629 9.31%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.265 0.355 0.35 0.425 0.445 0.53 0.51 -
P/RPS 0.28 0.39 0.37 0.40 0.48 0.55 0.51 -32.87%
P/EPS 27.04 22.19 16.51 81.73 -10.14 -14.40 -15.45 -
EY 3.70 4.51 6.06 1.22 -9.86 -6.94 -6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.57 0.70 0.74 0.84 0.79 -33.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 30/11/15 27/08/15 28/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.26 0.25 0.315 0.36 0.425 0.47 0.53 -
P/RPS 0.28 0.28 0.33 0.34 0.46 0.49 0.53 -34.57%
P/EPS 26.53 15.63 14.86 69.23 -9.68 -12.77 -16.06 -
EY 3.77 6.40 6.73 1.44 -10.33 -7.83 -6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.51 0.60 0.71 0.74 0.82 -35.90%

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