[JETSON] QoQ Cumulative Quarter Result on 31-Dec-2023

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023
Profit Trend
QoQ- 120.8%
YoY- 105.57%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 101,714 50,084 276,425 215,487 154,112 97,953 52,048 56.11%
PBT -2,886 -727 6,633 -1,824 -4,780 -2,291 -1,847 34.54%
Tax -582 -244 528 721 855 -420 -276 64.21%
NP -3,468 -971 7,161 -1,103 -3,925 -2,711 -2,123 38.57%
-
NP to SH -2,843 -933 11,754 471 -2,264 -1,762 -1,566 48.65%
-
Tax Rate - - -7.96% - - - - -
Total Cost 105,182 51,055 269,264 216,590 158,037 100,664 54,171 55.45%
-
Net Worth 82,297 53,593 50,913 42,151 39,283 40,489 41,240 58.30%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 82,297 53,593 50,913 42,151 39,283 40,489 41,240 58.30%
NOSH 374,078 267,967 267,967 267,967 267,967 267,967 267,967 24.83%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -3.41% -1.94% 2.59% -0.51% -2.55% -2.77% -4.08% -
ROE -3.45% -1.74% 23.09% 1.12% -5.76% -4.35% -3.80% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 27.19 18.69 103.16 80.42 57.51 36.55 19.42 25.07%
EPS -0.76 -0.35 4.39 0.18 -0.84 -0.66 -0.58 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.19 0.1573 0.1466 0.1511 0.1539 26.81%
Adjusted Per Share Value based on latest NOSH - 267,967
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.43 13.01 71.82 55.99 40.04 25.45 13.52 56.15%
EPS -0.74 -0.24 3.05 0.12 -0.59 -0.46 -0.41 48.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2138 0.1392 0.1323 0.1095 0.1021 0.1052 0.1072 58.24%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.22 0.295 0.25 0.275 0.19 0.275 0.205 -
P/RPS 0.81 1.58 0.24 0.34 0.33 0.75 1.06 -16.37%
P/EPS -28.95 -84.73 5.70 156.46 -22.49 -41.82 -35.08 -11.98%
EY -3.45 -1.18 17.55 0.64 -4.45 -2.39 -2.85 13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.47 1.32 1.75 1.30 1.82 1.33 -17.27%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 28/05/24 29/02/24 29/11/23 30/08/23 19/05/23 -
Price 0.20 0.21 0.265 0.34 0.26 0.195 0.23 -
P/RPS 0.74 1.12 0.26 0.42 0.45 0.53 1.18 -26.67%
P/EPS -26.32 -60.31 6.04 193.44 -30.77 -29.66 -39.36 -23.47%
EY -3.80 -1.66 16.55 0.52 -3.25 -3.37 -2.54 30.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 1.39 2.16 1.77 1.29 1.49 -27.95%

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