[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 57.67%
YoY- -633.78%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 190,964 138,757 92,266 45,879 147,396 106,299 71,733 91.74%
PBT -8,153 -3,363 -2,472 -1,351 -1,189 -1,729 60 -
Tax -1,242 -758 -207 -246 -1,981 -889 -652 53.48%
NP -9,395 -4,121 -2,679 -1,597 -3,170 -2,618 -592 528.34%
-
NP to SH -9,348 -3,978 -2,662 -1,580 -3,733 -2,414 -491 609.18%
-
Tax Rate - - - - - - 1,086.67% -
Total Cost 200,359 142,878 94,945 47,476 150,566 108,917 72,325 96.88%
-
Net Worth 92,472 97,960 99,282 100,357 101,990 102,648 100,969 -5.67%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 92,472 97,960 99,282 100,357 101,990 102,648 100,969 -5.67%
NOSH 209,567 206,667 206,667 206,667 206,667 206,667 196,400 4.40%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.92% -2.97% -2.90% -3.48% -2.15% -2.46% -0.83% -
ROE -10.11% -4.06% -2.68% -1.57% -3.66% -2.35% -0.49% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 91.86 67.14 44.64 22.20 71.32 51.77 36.52 84.64%
EPS -4.52 -1.92 -1.29 -0.76 -1.87 -1.22 -0.25 585.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4448 0.474 0.4804 0.4856 0.4935 0.4999 0.5141 -9.17%
Adjusted Per Share Value based on latest NOSH - 206,667
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.62 36.05 23.97 11.92 38.30 27.62 18.64 91.73%
EPS -2.43 -1.03 -0.69 -0.41 -0.97 -0.63 -0.13 600.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2403 0.2545 0.258 0.2608 0.265 0.2667 0.2623 -5.65%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.20 0.205 0.225 0.23 0.265 0.31 0.415 -
P/RPS 0.22 0.31 0.50 1.04 0.37 0.60 1.14 -66.50%
P/EPS -4.45 -10.65 -17.47 -30.08 -14.67 -26.37 -166.00 -90.98%
EY -22.48 -9.39 -5.72 -3.32 -6.82 -3.79 -0.60 1012.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.47 0.47 0.54 0.62 0.81 -32.34%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 21/08/18 25/05/18 27/02/18 23/11/17 24/08/17 -
Price 0.18 0.20 0.22 0.23 0.25 0.26 0.27 -
P/RPS 0.20 0.30 0.49 1.04 0.35 0.50 0.74 -58.09%
P/EPS -4.00 -10.39 -17.08 -30.08 -13.84 -22.12 -108.00 -88.82%
EY -24.98 -9.62 -5.85 -3.32 -7.23 -4.52 -0.93 791.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.46 0.47 0.51 0.52 0.53 -17.06%

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