[JETSON] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 82.61%
YoY- 98.69%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 58,231 35,266 175,286 130,448 87,805 44,976 190,964 -54.72%
PBT -5,364 -1,730 -3,618 1,249 939 -499 -8,153 -24.37%
Tax -86 -60 -2,649 -670 -507 -111 -1,242 -83.16%
NP -5,450 -1,790 -6,267 579 432 -610 -9,395 -30.46%
-
NP to SH -5,239 -1,670 -6,107 -52 -299 -821 -9,348 -32.04%
-
Tax Rate - - - 53.64% 53.99% - - -
Total Cost 63,681 37,056 181,553 129,869 87,373 45,586 200,359 -53.45%
-
Net Worth 74,704 78,364 80,078 86,869 86,763 85,718 92,472 -13.27%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 74,704 78,364 80,078 86,869 86,763 85,718 92,472 -13.27%
NOSH 211,567 211,567 211,567 211,567 211,567 211,567 209,567 0.63%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -9.36% -5.08% -3.58% 0.44% 0.49% -1.36% -4.92% -
ROE -7.01% -2.13% -7.63% -0.06% -0.34% -0.96% -10.11% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 27.52 16.67 82.85 61.66 41.50 21.28 91.86 -55.26%
EPS -2.48 -0.79 -2.89 -0.02 -0.14 -0.38 -4.52 -33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3531 0.3704 0.3785 0.4106 0.4101 0.4055 0.4448 -14.27%
Adjusted Per Share Value based on latest NOSH - 211,567
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.47 9.37 46.58 34.67 23.33 11.95 50.75 -54.73%
EPS -1.39 -0.44 -1.62 -0.01 -0.08 -0.22 -2.48 -32.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1985 0.2082 0.2128 0.2309 0.2306 0.2278 0.2457 -13.26%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.17 0.065 0.13 0.14 0.165 0.175 0.20 -
P/RPS 0.62 0.39 0.16 0.23 0.40 0.82 0.22 99.64%
P/EPS -6.87 -8.23 -4.50 -569.60 -116.75 -45.06 -4.45 33.61%
EY -14.57 -12.14 -22.20 -0.18 -0.86 -2.22 -22.48 -25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.18 0.34 0.34 0.40 0.43 0.45 4.40%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 27/11/19 27/08/19 29/05/19 28/02/19 -
Price 0.205 0.17 0.135 0.135 0.135 0.17 0.18 -
P/RPS 0.74 1.02 0.16 0.22 0.33 0.80 0.20 139.41%
P/EPS -8.28 -21.54 -4.68 -549.26 -95.52 -43.77 -4.00 62.49%
EY -12.08 -4.64 -21.38 -0.18 -1.05 -2.28 -24.98 -38.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.36 0.33 0.33 0.42 0.40 28.13%

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