[JETSON] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -287.84%
YoY- -753.97%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 41,178 34,068 41,673 35,961 48,635 38,967 39,767 2.34%
PBT -21,929 -644 -332 -1,442 -101 517 2,354 -
Tax -718 -281 -123 -124 -340 -463 -565 17.23%
NP -22,647 -925 -455 -1,566 -441 54 1,789 -
-
NP to SH -22,010 -798 -398 -1,563 -403 263 1,750 -
-
Tax Rate - - - - - 89.56% 24.00% -
Total Cost 63,825 34,993 42,128 37,527 49,076 38,913 37,978 41.13%
-
Net Worth 100,167 111,107 114,131 113,816 117,618 115,532 115,424 -8.97%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 100,167 111,107 114,131 113,816 117,618 115,532 115,424 -8.97%
NOSH 187,967 185,581 189,523 188,313 191,904 187,857 188,172 -0.07%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -55.00% -2.72% -1.09% -4.35% -0.91% 0.14% 4.50% -
ROE -21.97% -0.72% -0.35% -1.37% -0.34% 0.23% 1.52% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.91 18.36 21.99 19.10 25.34 20.74 21.13 2.43%
EPS -11.70 -0.43 -0.21 -0.83 -0.21 0.14 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5329 0.5987 0.6022 0.6044 0.6129 0.615 0.6134 -8.91%
Adjusted Per Share Value based on latest NOSH - 188,313
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.70 8.85 10.83 9.34 12.64 10.12 10.33 2.36%
EPS -5.72 -0.21 -0.10 -0.41 -0.10 0.07 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.2887 0.2965 0.2957 0.3056 0.3002 0.2999 -8.96%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.33 0.23 0.23 0.21 0.265 0.355 0.35 -
P/RPS 1.51 1.25 1.05 1.10 1.05 1.71 1.66 -6.09%
P/EPS -2.82 -53.49 -109.52 -25.30 -126.19 253.57 37.63 -
EY -35.48 -1.87 -0.91 -3.95 -0.79 0.39 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.38 0.35 0.43 0.58 0.57 5.73%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 25/08/16 24/05/16 25/02/16 30/11/15 27/08/15 -
Price 0.38 0.295 0.22 0.22 0.26 0.25 0.315 -
P/RPS 1.73 1.61 1.00 1.15 1.03 1.21 1.49 10.41%
P/EPS -3.25 -68.60 -104.76 -26.51 -123.81 178.57 33.87 -
EY -30.81 -1.46 -0.95 -3.77 -0.81 0.56 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.37 0.36 0.42 0.41 0.51 24.55%

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