[JETSON] QoQ Quarter Result on 31-Dec-2015 [#4]

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -253.23%
YoY- 86.35%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 34,068 41,673 35,961 48,635 38,967 39,767 48,677 -21.12%
PBT -644 -332 -1,442 -101 517 2,354 261 -
Tax -281 -123 -124 -340 -463 -565 -57 188.81%
NP -925 -455 -1,566 -441 54 1,789 204 -
-
NP to SH -798 -398 -1,563 -403 263 1,750 239 -
-
Tax Rate - - - - 89.56% 24.00% 21.84% -
Total Cost 34,993 42,128 37,527 49,076 38,913 37,978 48,473 -19.47%
-
Net Worth 111,107 114,131 113,816 117,618 115,532 115,424 111,024 0.04%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 111,107 114,131 113,816 117,618 115,532 115,424 111,024 0.04%
NOSH 185,581 189,523 188,313 191,904 187,857 188,172 183,846 0.62%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.72% -1.09% -4.35% -0.91% 0.14% 4.50% 0.42% -
ROE -0.72% -0.35% -1.37% -0.34% 0.23% 1.52% 0.22% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.36 21.99 19.10 25.34 20.74 21.13 26.48 -21.61%
EPS -0.43 -0.21 -0.83 -0.21 0.14 0.93 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5987 0.6022 0.6044 0.6129 0.615 0.6134 0.6039 -0.57%
Adjusted Per Share Value based on latest NOSH - 191,904
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.05 11.07 9.56 12.92 10.36 10.57 12.94 -21.15%
EPS -0.21 -0.11 -0.42 -0.11 0.07 0.47 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2953 0.3033 0.3025 0.3126 0.307 0.3067 0.295 0.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.23 0.23 0.21 0.265 0.355 0.35 0.425 -
P/RPS 1.25 1.05 1.10 1.05 1.71 1.66 1.61 -15.48%
P/EPS -53.49 -109.52 -25.30 -126.19 253.57 37.63 326.92 -
EY -1.87 -0.91 -3.95 -0.79 0.39 2.66 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.35 0.43 0.58 0.57 0.70 -33.37%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 24/05/16 25/02/16 30/11/15 27/08/15 28/05/15 -
Price 0.295 0.22 0.22 0.26 0.25 0.315 0.36 -
P/RPS 1.61 1.00 1.15 1.03 1.21 1.49 1.36 11.87%
P/EPS -68.60 -104.76 -26.51 -123.81 178.57 33.87 276.92 -
EY -1.46 -0.95 -3.77 -0.81 0.56 2.95 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.36 0.42 0.41 0.51 0.60 -12.59%

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