[JETSON] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -1550.0%
YoY- 41.75%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 43,856 56,346 34,865 46,002 49,089 50,758 48,969 -7.09%
PBT -819 -640 -2,378 -2,394 -124 -3,974 1,423 -
Tax -293 -2,554 19 21 -243 -1,263 -585 -36.95%
NP -1,112 -3,194 -2,359 -2,373 -367 -5,237 838 -
-
NP to SH -1,065 -2,523 -2,297 -2,079 -126 -5,119 955 -
-
Tax Rate - - - - - - 41.11% -
Total Cost 44,968 59,540 37,224 48,375 49,456 55,995 48,131 -4.43%
-
Net Worth 79,023 74,765 68,892 71,242 73,615 69,683 75,529 3.06%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 79,023 74,765 68,892 71,242 73,615 69,683 75,529 3.06%
NOSH 267,967 267,967 232,667 232,667 232,667 232,667 211,567 17.08%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -2.54% -5.67% -6.77% -5.16% -0.75% -10.32% 1.71% -
ROE -1.35% -3.37% -3.33% -2.92% -0.17% -7.35% 1.26% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.37 22.73 14.98 19.77 21.10 23.07 23.15 -20.64%
EPS -0.40 -1.02 -0.98 -0.90 -0.05 -2.38 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.3016 0.2961 0.3062 0.3164 0.3167 0.357 -11.97%
Adjusted Per Share Value based on latest NOSH - 232,667
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 11.39 14.64 9.06 11.95 12.75 13.19 12.72 -7.10%
EPS -0.28 -0.66 -0.60 -0.54 -0.03 -1.33 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2053 0.1943 0.179 0.1851 0.1913 0.1811 0.1962 3.07%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.17 0.21 0.37 0.345 0.205 0.25 0.17 -
P/RPS 1.04 0.92 2.47 1.74 0.97 1.08 0.73 26.63%
P/EPS -42.77 -20.63 -37.48 -38.61 -378.55 -10.75 37.66 -
EY -2.34 -4.85 -2.67 -2.59 -0.26 -9.31 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 1.25 1.13 0.65 0.79 0.48 13.45%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 25/02/22 26/11/21 26/08/21 19/05/21 25/02/21 26/11/20 -
Price 0.195 0.175 0.28 0.38 0.265 0.195 0.18 -
P/RPS 1.19 0.77 1.87 1.92 1.26 0.85 0.78 32.56%
P/EPS -49.06 -17.19 -28.36 -42.53 -489.34 -8.38 39.88 -
EY -2.04 -5.82 -3.53 -2.35 -0.20 -11.93 2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.95 1.24 0.84 0.62 0.50 20.35%

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