[JETSON] QoQ Quarter Result on 31-Dec-2016 [#4]

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -2658.15%
YoY- -5361.54%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 34,566 33,383 38,350 41,178 34,068 41,673 35,961 -2.60%
PBT -1,789 -657 717 -21,929 -644 -332 -1,442 15.44%
Tax -237 -218 -434 -718 -281 -123 -124 53.95%
NP -2,026 -875 283 -22,647 -925 -455 -1,566 18.71%
-
NP to SH -1,923 -787 296 -22,010 -798 -398 -1,563 14.80%
-
Tax Rate - - 60.53% - - - - -
Total Cost 36,592 34,258 38,067 63,825 34,993 42,128 37,527 -1.66%
-
Net Worth 102,648 103,742 98,882 100,167 111,107 114,131 113,816 -6.64%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 102,648 103,742 98,882 100,167 111,107 114,131 113,816 -6.64%
NOSH 206,667 201,794 185,000 187,967 185,581 189,523 188,313 6.39%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -5.86% -2.62% 0.74% -55.00% -2.72% -1.09% -4.35% -
ROE -1.87% -0.76% 0.30% -21.97% -0.72% -0.35% -1.37% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.83 16.54 20.73 21.91 18.36 21.99 19.10 -8.08%
EPS -0.94 -0.39 0.16 -11.70 -0.43 -0.21 -0.83 8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4999 0.5141 0.5345 0.5329 0.5987 0.6022 0.6044 -11.87%
Adjusted Per Share Value based on latest NOSH - 187,967
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.19 8.87 10.19 10.94 9.05 11.07 9.56 -2.59%
EPS -0.51 -0.21 0.08 -5.85 -0.21 -0.11 -0.42 13.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2728 0.2757 0.2628 0.2662 0.2953 0.3033 0.3025 -6.65%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.31 0.415 0.40 0.33 0.23 0.23 0.21 -
P/RPS 1.84 2.51 1.93 1.51 1.25 1.05 1.10 40.86%
P/EPS -33.10 -106.41 250.00 -2.82 -53.49 -109.52 -25.30 19.60%
EY -3.02 -0.94 0.40 -35.48 -1.87 -0.91 -3.95 -16.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.75 0.62 0.38 0.38 0.35 46.35%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 23/02/17 24/11/16 25/08/16 24/05/16 -
Price 0.26 0.27 0.385 0.38 0.295 0.22 0.22 -
P/RPS 1.54 1.63 1.86 1.73 1.61 1.00 1.15 21.47%
P/EPS -27.76 -69.23 240.63 -3.25 -68.60 -104.76 -26.51 3.11%
EY -3.60 -1.44 0.42 -30.81 -1.46 -0.95 -3.77 -3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.72 0.71 0.49 0.37 0.36 27.75%

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