[JETSON] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 732.22%
YoY- 177.33%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 35,961 176,047 127,411 88,444 48,677 159,058 120,381 -55.28%
PBT -1,442 3,032 3,132 2,615 261 -6,213 -4,341 -52.00%
Tax -124 -1,425 -1,085 -622 -57 -1,551 -266 -39.85%
NP -1,566 1,607 2,047 1,993 204 -7,764 -4,607 -51.26%
-
NP to SH -1,563 1,850 2,252 1,989 239 -7,549 -4,596 -51.24%
-
Tax Rate - 47.00% 34.64% 23.79% 21.84% - - -
Total Cost 37,527 174,440 125,364 86,451 48,473 166,822 124,988 -55.12%
-
Net Worth 113,816 115,700 115,414 115,099 111,024 103,681 105,091 5.45%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 113,816 115,700 115,414 115,099 111,024 103,681 105,091 5.45%
NOSH 188,313 188,775 187,666 187,641 183,846 172,027 166,521 8.53%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -4.35% 0.91% 1.61% 2.25% 0.42% -4.88% -3.83% -
ROE -1.37% 1.60% 1.95% 1.73% 0.22% -7.28% -4.37% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 19.10 93.26 67.89 47.13 26.48 92.46 72.29 -58.79%
EPS -0.83 0.98 1.20 1.06 0.13 -4.40 -2.76 -55.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6044 0.6129 0.615 0.6134 0.6039 0.6027 0.6311 -2.83%
Adjusted Per Share Value based on latest NOSH - 188,172
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.34 45.74 33.10 22.98 12.65 41.33 31.28 -55.29%
EPS -0.41 0.48 0.59 0.52 0.06 -1.96 -1.19 -50.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2957 0.3006 0.2999 0.2991 0.2885 0.2694 0.2731 5.43%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.21 0.265 0.355 0.35 0.425 0.445 0.53 -
P/RPS 1.10 0.28 0.52 0.74 1.61 0.48 0.73 31.40%
P/EPS -25.30 27.04 29.58 33.02 326.92 -10.14 -19.20 20.17%
EY -3.95 3.70 3.38 3.03 0.31 -9.86 -5.21 -16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.58 0.57 0.70 0.74 0.84 -44.18%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 25/02/16 30/11/15 27/08/15 28/05/15 27/02/15 27/11/14 -
Price 0.22 0.26 0.25 0.315 0.36 0.425 0.47 -
P/RPS 1.15 0.28 0.37 0.67 1.36 0.46 0.65 46.23%
P/EPS -26.51 26.53 20.83 29.72 276.92 -9.68 -17.03 34.28%
EY -3.77 3.77 4.80 3.37 0.36 -10.33 -5.87 -25.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.41 0.51 0.60 0.71 0.74 -38.11%

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