[JETSON] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -437.95%
YoY- -753.97%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 152,880 148,936 155,268 143,844 176,047 169,881 176,888 -9.22%
PBT -24,347 -3,224 -3,548 -5,768 3,032 4,176 5,230 -
Tax -1,246 -704 -494 -496 -1,425 -1,446 -1,244 0.10%
NP -25,593 -3,928 -4,042 -6,264 1,607 2,729 3,986 -
-
NP to SH -24,769 -3,678 -3,922 -6,252 1,850 3,002 3,978 -
-
Tax Rate - - - - 47.00% 34.63% 23.79% -
Total Cost 178,473 152,864 159,310 150,108 174,440 167,152 172,902 2.12%
-
Net Worth 100,167 112,368 113,549 113,816 115,700 115,414 115,099 -8.80%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 100,167 112,368 113,549 113,816 115,700 115,414 115,099 -8.80%
NOSH 187,967 187,687 188,557 188,313 188,775 187,666 187,641 0.11%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -16.74% -2.64% -2.60% -4.35% 0.91% 1.61% 2.25% -
ROE -24.73% -3.27% -3.45% -5.49% 1.60% 2.60% 3.46% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 81.33 79.35 82.35 76.39 93.26 90.52 94.27 -9.33%
EPS -13.18 -1.96 -2.08 -3.32 0.98 1.60 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5329 0.5987 0.6022 0.6044 0.6129 0.615 0.6134 -8.91%
Adjusted Per Share Value based on latest NOSH - 188,313
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 39.72 38.70 40.34 37.37 45.74 44.14 45.96 -9.22%
EPS -6.44 -0.96 -1.02 -1.62 0.48 0.78 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.292 0.295 0.2957 0.3006 0.2999 0.2991 -8.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.33 0.23 0.23 0.21 0.265 0.355 0.35 -
P/RPS 0.41 0.29 0.28 0.27 0.28 0.39 0.37 7.04%
P/EPS -2.50 -11.73 -11.06 -6.33 27.04 22.19 16.51 -
EY -39.93 -8.52 -9.04 -15.81 3.70 4.51 6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.38 0.35 0.43 0.58 0.57 5.73%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 25/08/16 24/05/16 25/02/16 30/11/15 27/08/15 -
Price 0.38 0.295 0.22 0.22 0.26 0.25 0.315 -
P/RPS 0.47 0.37 0.27 0.29 0.28 0.28 0.33 26.45%
P/EPS -2.88 -15.05 -10.58 -6.63 26.53 15.63 14.86 -
EY -34.68 -6.64 -9.45 -15.09 3.77 6.40 6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.37 0.36 0.42 0.41 0.51 24.55%

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