[JETSON] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 101.34%
YoY- 118.94%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 41,097 34,566 33,383 38,350 41,178 34,068 41,673 -0.92%
PBT 540 -1,789 -657 717 -21,929 -644 -332 -
Tax -1,092 -237 -218 -434 -718 -281 -123 327.05%
NP -552 -2,026 -875 283 -22,647 -925 -455 13.71%
-
NP to SH -1,319 -1,923 -787 296 -22,010 -798 -398 121.79%
-
Tax Rate 202.22% - - 60.53% - - - -
Total Cost 41,649 36,592 34,258 38,067 63,825 34,993 42,128 -0.75%
-
Net Worth 101,990 102,648 103,742 98,882 100,167 111,107 114,131 -7.20%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 101,990 102,648 103,742 98,882 100,167 111,107 114,131 -7.20%
NOSH 206,667 206,667 201,794 185,000 187,967 185,581 189,523 5.92%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -1.34% -5.86% -2.62% 0.74% -55.00% -2.72% -1.09% -
ROE -1.29% -1.87% -0.76% 0.30% -21.97% -0.72% -0.35% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.89 16.83 16.54 20.73 21.91 18.36 21.99 -6.45%
EPS -0.64 -0.94 -0.39 0.16 -11.70 -0.43 -0.21 109.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4935 0.4999 0.5141 0.5345 0.5329 0.5987 0.6022 -12.39%
Adjusted Per Share Value based on latest NOSH - 185,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.92 9.19 8.87 10.19 10.94 9.05 11.07 -0.90%
EPS -0.35 -0.51 -0.21 0.08 -5.85 -0.21 -0.11 115.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.271 0.2728 0.2757 0.2628 0.2662 0.2953 0.3033 -7.21%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.265 0.31 0.415 0.40 0.33 0.23 0.23 -
P/RPS 1.33 1.84 2.51 1.93 1.51 1.25 1.05 17.01%
P/EPS -41.52 -33.10 -106.41 250.00 -2.82 -53.49 -109.52 -47.52%
EY -2.41 -3.02 -0.94 0.40 -35.48 -1.87 -0.91 91.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.81 0.75 0.62 0.38 0.38 26.31%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 25/05/17 23/02/17 24/11/16 25/08/16 -
Price 0.25 0.26 0.27 0.385 0.38 0.295 0.22 -
P/RPS 1.26 1.54 1.63 1.86 1.73 1.61 1.00 16.60%
P/EPS -39.17 -27.76 -69.23 240.63 -3.25 -68.60 -104.76 -48.00%
EY -2.55 -3.60 -1.44 0.42 -30.81 -1.46 -0.95 92.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.53 0.72 0.71 0.49 0.37 23.78%

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