[JETSON] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -45.9%
YoY- -8.05%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 38,967 39,767 48,677 38,677 42,691 42,448 35,242 6.92%
PBT 517 2,354 261 -1,872 -1,920 -807 -1,617 -
Tax -463 -565 -57 -1,285 -202 -37 -27 563.83%
NP 54 1,789 204 -3,157 -2,122 -844 -1,644 -
-
NP to SH 263 1,750 239 -2,953 -2,024 -875 -1,697 -
-
Tax Rate 89.56% 24.00% 21.84% - - - - -
Total Cost 38,913 37,978 48,473 41,834 44,813 43,292 36,886 3.62%
-
Net Worth 115,532 115,424 111,024 113,130 118,272 113,610 107,041 5.21%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 115,532 115,424 111,024 113,130 118,272 113,610 107,041 5.21%
NOSH 187,857 188,172 183,846 187,581 187,407 175,000 163,173 9.83%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.14% 4.50% 0.42% -8.16% -4.97% -1.99% -4.66% -
ROE 0.23% 1.52% 0.22% -2.61% -1.71% -0.77% -1.59% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.74 21.13 26.48 20.62 22.78 24.26 21.60 -2.66%
EPS 0.14 0.93 0.13 -1.57 -1.08 -0.50 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.615 0.6134 0.6039 0.6031 0.6311 0.6492 0.656 -4.20%
Adjusted Per Share Value based on latest NOSH - 187,581
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.12 10.33 12.65 10.05 11.09 11.03 9.16 6.86%
EPS 0.07 0.45 0.06 -0.77 -0.53 -0.23 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3002 0.2999 0.2885 0.2939 0.3073 0.2952 0.2781 5.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.355 0.35 0.425 0.445 0.53 0.51 0.71 -
P/RPS 1.71 1.66 1.61 2.16 2.33 2.10 3.29 -35.32%
P/EPS 253.57 37.63 326.92 -28.27 -49.07 -102.00 -68.27 -
EY 0.39 2.66 0.31 -3.54 -2.04 -0.98 -1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.70 0.74 0.84 0.79 1.08 -33.90%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 28/05/15 27/02/15 27/11/14 28/08/14 23/05/14 -
Price 0.25 0.315 0.36 0.425 0.47 0.53 0.585 -
P/RPS 1.21 1.49 1.36 2.06 2.06 2.19 2.71 -41.55%
P/EPS 178.57 33.87 276.92 -27.00 -43.52 -106.00 -56.25 -
EY 0.56 2.95 0.36 -3.70 -2.30 -0.94 -1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.60 0.70 0.74 0.82 0.89 -40.32%

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