[JETSON] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -78.69%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,444 48,677 159,058 120,381 77,690 35,242 221,118 -45.80%
PBT 2,615 261 -6,213 -4,341 -2,421 -1,617 -4,428 -
Tax -622 -57 -1,551 -266 -64 -27 -2,797 -63.39%
NP 1,993 204 -7,764 -4,607 -2,485 -1,644 -7,225 -
-
NP to SH 1,989 239 -7,549 -4,596 -2,572 -1,697 -7,792 -
-
Tax Rate 23.79% 21.84% - - - - - -
Total Cost 86,451 48,473 166,822 124,988 80,175 36,886 228,343 -47.75%
-
Net Worth 115,099 111,024 103,681 105,091 101,196 107,041 113,455 0.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 115,099 111,024 103,681 105,091 101,196 107,041 113,455 0.96%
NOSH 187,641 183,846 172,027 166,521 155,878 163,173 84,309 70.71%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.25% 0.42% -4.88% -3.83% -3.20% -4.66% -3.27% -
ROE 1.73% 0.22% -7.28% -4.37% -2.54% -1.59% -6.87% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.13 26.48 92.46 72.29 49.84 21.60 262.27 -68.25%
EPS 1.06 0.13 -4.40 -2.76 -1.65 -1.04 -9.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6134 0.6039 0.6027 0.6311 0.6492 0.656 1.3457 -40.85%
Adjusted Per Share Value based on latest NOSH - 187,407
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.98 12.65 41.33 31.28 20.19 9.16 57.45 -45.80%
EPS 0.52 0.06 -1.96 -1.19 -0.67 -0.44 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2991 0.2885 0.2694 0.2731 0.2629 0.2781 0.2948 0.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.35 0.425 0.445 0.53 0.51 0.71 1.63 -
P/RPS 0.74 1.61 0.48 0.73 1.02 3.29 0.62 12.55%
P/EPS 33.02 326.92 -10.14 -19.20 -30.91 -68.27 -17.64 -
EY 3.03 0.31 -9.86 -5.21 -3.24 -1.46 -5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.74 0.84 0.79 1.08 1.21 -39.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 27/11/14 28/08/14 23/05/14 27/02/14 -
Price 0.315 0.36 0.425 0.47 0.53 0.585 0.82 -
P/RPS 0.67 1.36 0.46 0.65 1.06 2.71 0.31 67.39%
P/EPS 29.72 276.92 -9.68 -17.03 -32.12 -56.25 -8.87 -
EY 3.37 0.36 -10.33 -5.87 -3.11 -1.78 -11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.71 0.74 0.82 0.89 0.61 -11.28%

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