[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 78.22%
YoY- 17.9%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 159,058 120,381 77,690 35,242 221,118 165,346 81,673 55.76%
PBT -6,213 -4,341 -2,421 -1,617 -4,428 -3,862 -3,718 40.68%
Tax -1,551 -266 -64 -27 -2,797 -627 -80 617.79%
NP -7,764 -4,607 -2,485 -1,644 -7,225 -4,489 -3,798 60.86%
-
NP to SH -7,549 -4,596 -2,572 -1,697 -7,792 -5,059 -3,915 54.73%
-
Tax Rate - - - - - - - -
Total Cost 166,822 124,988 80,175 36,886 228,343 169,835 85,471 55.98%
-
Net Worth 103,681 105,091 101,196 107,041 113,455 120,518 118,530 -8.51%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 103,681 105,091 101,196 107,041 113,455 120,518 118,530 -8.51%
NOSH 172,027 166,521 155,878 163,173 84,309 83,897 83,121 62.18%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.88% -3.83% -3.20% -4.66% -3.27% -2.71% -4.65% -
ROE -7.28% -4.37% -2.54% -1.59% -6.87% -4.20% -3.30% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.46 72.29 49.84 21.60 262.27 197.08 98.26 -3.96%
EPS -4.40 -2.76 -1.65 -1.04 -9.24 -6.03 -4.71 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6027 0.6311 0.6492 0.656 1.3457 1.4365 1.426 -43.59%
Adjusted Per Share Value based on latest NOSH - 163,173
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.33 31.28 20.19 9.16 57.45 42.96 21.22 55.77%
EPS -1.96 -1.19 -0.67 -0.44 -2.02 -1.31 -1.02 54.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2694 0.2731 0.2629 0.2781 0.2948 0.3131 0.308 -8.51%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.445 0.53 0.51 0.71 1.63 1.60 1.70 -
P/RPS 0.48 0.73 1.02 3.29 0.62 0.81 1.73 -57.36%
P/EPS -10.14 -19.20 -30.91 -68.27 -17.64 -26.53 -36.09 -57.00%
EY -9.86 -5.21 -3.24 -1.46 -5.67 -3.77 -2.77 132.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.79 1.08 1.21 1.11 1.19 -27.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 23/05/14 27/02/14 21/11/13 22/08/13 -
Price 0.425 0.47 0.53 0.585 0.82 1.78 1.62 -
P/RPS 0.46 0.65 1.06 2.71 0.31 0.90 1.65 -57.22%
P/EPS -9.68 -17.03 -32.12 -56.25 -8.87 -29.52 -34.39 -56.95%
EY -10.33 -5.87 -3.11 -1.78 -11.27 -3.39 -2.91 132.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.82 0.89 0.61 1.24 1.14 -27.00%

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