[JETSON] QoQ Quarter Result on 30-Sep-2022 [#3]

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 46.34%
YoY- 79.23%
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 45,905 52,048 47,768 54,231 49,677 43,856 56,346 -12.80%
PBT -444 -1,847 -4,649 -1,523 -1,096 -819 -640 -21.68%
Tax -144 -276 -1,682 483 -229 -293 -2,554 -85.37%
NP -588 -2,123 -6,331 -1,040 -1,325 -1,112 -3,194 -67.73%
-
NP to SH -196 -1,566 -6,023 -477 -889 -1,065 -2,523 -81.87%
-
Tax Rate - - - - - - - -
Total Cost 46,493 54,171 54,099 55,271 51,002 44,968 59,540 -15.24%
-
Net Worth 40,489 41,240 48,394 76,236 77,415 79,023 74,765 -33.63%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 40,489 41,240 48,394 76,236 77,415 79,023 74,765 -33.63%
NOSH 267,967 267,967 267,967 267,967 267,967 267,967 267,967 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -1.28% -4.08% -13.25% -1.92% -2.67% -2.54% -5.67% -
ROE -0.48% -3.80% -12.45% -0.63% -1.15% -1.35% -3.37% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.13 19.42 17.83 20.24 18.54 16.37 22.73 -17.22%
EPS -0.08 -0.58 -2.25 -0.18 -0.33 -0.40 -1.02 -81.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1511 0.1539 0.1806 0.2845 0.2889 0.2949 0.3016 -37.00%
Adjusted Per Share Value based on latest NOSH - 267,967
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.20 13.83 12.69 14.41 13.20 11.65 14.97 -12.78%
EPS -0.05 -0.42 -1.60 -0.13 -0.24 -0.28 -0.67 -82.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.1096 0.1286 0.2026 0.2057 0.21 0.1987 -33.63%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.275 0.205 0.215 0.21 0.28 0.17 0.21 -
P/RPS 1.61 1.06 1.21 1.04 1.51 1.04 0.92 45.36%
P/EPS -375.97 -35.08 -9.57 -117.97 -84.40 -42.77 -20.63 596.21%
EY -0.27 -2.85 -10.45 -0.85 -1.18 -2.34 -4.85 -85.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.33 1.19 0.74 0.97 0.58 0.70 89.41%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 19/05/23 27/02/23 25/11/22 12/08/22 25/05/22 25/02/22 -
Price 0.195 0.23 0.21 0.22 0.255 0.195 0.175 -
P/RPS 1.14 1.18 1.18 1.09 1.38 1.19 0.77 29.99%
P/EPS -266.60 -39.36 -9.34 -123.59 -76.86 -49.06 -17.19 525.03%
EY -0.38 -2.54 -10.70 -0.81 -1.30 -2.04 -5.82 -83.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.49 1.16 0.77 0.88 0.66 0.58 70.63%

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