[JETSON] QoQ Quarter Result on 31-Mar-2013 [#1]

Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -24.59%
YoY- -250.99%
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,772 83,673 45,586 36,087 41,403 32,559 31,418 46.45%
PBT -566 -144 -1,692 -2,026 -2,781 -109 960 -
Tax -2,170 -547 -55 -25 733 -89 -133 540.02%
NP -2,736 -691 -1,747 -2,051 -2,048 -198 827 -
-
NP to SH -2,733 -1,144 -1,848 -2,067 -1,659 -204 767 -
-
Tax Rate - - - - - - 13.85% -
Total Cost 58,508 84,364 47,333 38,138 43,451 32,757 30,591 53.89%
-
Net Worth 113,877 122,638 120,330 118,137 107,256 113,859 112,696 0.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 113,877 122,638 120,330 118,137 107,256 113,859 112,696 0.69%
NOSH 85,442 85,373 84,383 81,699 73,127 67,999 66,120 18.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.91% -0.83% -3.83% -5.68% -4.95% -0.61% 2.63% -
ROE -2.40% -0.93% -1.54% -1.75% -1.55% -0.18% 0.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 65.27 98.01 54.02 44.17 56.62 47.88 47.52 23.49%
EPS -3.20 -1.34 -2.19 -2.53 -2.27 -0.30 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3328 1.4365 1.426 1.446 1.4667 1.6744 1.7044 -15.08%
Adjusted Per Share Value based on latest NOSH - 81,699
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.82 22.24 12.11 9.59 11.00 8.65 8.35 46.43%
EPS -0.73 -0.30 -0.49 -0.55 -0.44 -0.05 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3026 0.3259 0.3198 0.3139 0.285 0.3026 0.2995 0.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.63 1.60 1.70 1.45 1.17 1.26 1.32 -
P/RPS 2.50 1.63 3.15 3.28 2.07 2.63 2.78 -6.81%
P/EPS -50.96 -119.40 -77.63 -57.31 -51.57 -420.00 113.79 -
EY -1.96 -0.84 -1.29 -1.74 -1.94 -0.24 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.11 1.19 1.00 0.80 0.75 0.77 35.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 21/05/13 27/02/13 29/11/12 28/08/12 -
Price 0.82 1.78 1.62 1.37 1.21 1.18 1.34 -
P/RPS 1.26 1.82 3.00 3.10 2.14 2.46 2.82 -41.46%
P/EPS -25.64 -132.84 -73.97 -54.15 -53.34 -393.33 115.52 -
EY -3.90 -0.75 -1.35 -1.85 -1.87 -0.25 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.24 1.14 0.95 0.82 0.70 0.79 -14.87%

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