[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 84.84%
YoY- -745.24%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 195,532 147,764 93,533 43,856 186,302 129,956 95,091 61.49%
PBT -8,087 -3,438 -1,915 -819 -5,536 -4,896 -2,518 117.21%
Tax -1,721 -39 -522 -293 -2,757 -203 -222 290.24%
NP -9,808 -3,477 -2,437 -1,112 -8,293 -5,099 -2,740 133.45%
-
NP to SH -8,454 -2,431 -1,954 -1,065 -7,025 -4,502 -2,205 144.36%
-
Tax Rate - - - - - - - -
Total Cost 205,340 151,241 95,970 44,968 194,595 135,055 97,831 63.71%
-
Net Worth 48,394 76,236 77,415 79,023 74,765 68,892 71,242 -22.67%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 48,394 76,236 77,415 79,023 74,765 68,892 71,242 -22.67%
NOSH 267,967 267,967 267,967 267,967 267,967 232,667 232,667 9.84%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -5.02% -2.35% -2.61% -2.54% -4.45% -3.92% -2.88% -
ROE -17.47% -3.19% -2.52% -1.35% -9.40% -6.53% -3.10% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 72.97 55.14 34.90 16.37 75.15 55.85 40.87 47.01%
EPS -3.15 -0.91 -0.73 -0.40 -2.97 -1.93 -0.95 121.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.2845 0.2889 0.2949 0.3016 0.2961 0.3062 -29.60%
Adjusted Per Share Value based on latest NOSH - 267,967
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 50.80 38.39 24.30 11.39 48.41 33.77 24.71 61.46%
EPS -2.20 -0.63 -0.51 -0.28 -1.83 -1.17 -0.57 145.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.1981 0.2011 0.2053 0.1943 0.179 0.1851 -22.68%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.215 0.21 0.28 0.17 0.21 0.37 0.345 -
P/RPS 0.29 0.38 0.80 1.04 0.28 0.66 0.84 -50.69%
P/EPS -6.81 -23.15 -38.40 -42.77 -7.41 -19.12 -36.40 -67.18%
EY -14.67 -4.32 -2.60 -2.34 -13.49 -5.23 -2.75 204.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.74 0.97 0.58 0.70 1.25 1.13 3.49%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 12/08/22 25/05/22 25/02/22 26/11/21 26/08/21 -
Price 0.21 0.22 0.255 0.195 0.175 0.28 0.38 -
P/RPS 0.29 0.40 0.73 1.19 0.23 0.50 0.93 -53.91%
P/EPS -6.66 -24.25 -34.97 -49.06 -6.18 -14.47 -40.10 -69.68%
EY -15.02 -4.12 -2.86 -2.04 -16.19 -6.91 -2.49 230.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.77 0.88 0.66 0.58 0.95 1.24 -4.33%

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