[JETSON] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -58.81%
YoY- -58.15%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 171,781 157,958 152,038 145,712 165,576 175,286 182,655 -4.00%
PBT -6,309 -7,915 -8,808 -9,921 -4,849 -3,618 -3,541 46.91%
Tax -2,117 -1,934 -2,650 -2,228 -2,598 -2,649 -1,154 49.80%
NP -8,426 -9,849 -11,458 -12,149 -7,447 -6,267 -4,695 47.62%
-
NP to SH -7,859 -9,403 -10,339 -11,047 -6,956 -6,107 -5,422 28.04%
-
Tax Rate - - - - - - - -
Total Cost 180,207 167,807 163,496 157,861 173,023 181,553 187,350 -2.55%
-
Net Worth 73,615 69,683 75,529 74,704 78,364 80,078 86,869 -10.44%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 73,615 69,683 75,529 74,704 78,364 80,078 86,869 -10.44%
NOSH 232,667 232,667 211,567 211,567 211,567 211,567 211,567 6.53%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -4.91% -6.24% -7.54% -8.34% -4.50% -3.58% -2.57% -
ROE -10.68% -13.49% -13.69% -14.79% -8.88% -7.63% -6.24% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 73.83 71.79 71.86 68.87 78.26 82.85 86.33 -9.89%
EPS -3.38 -4.27 -4.89 -5.22 -3.29 -2.89 -2.56 20.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3164 0.3167 0.357 0.3531 0.3704 0.3785 0.4106 -15.93%
Adjusted Per Share Value based on latest NOSH - 211,567
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 44.63 41.04 39.50 37.86 43.02 45.54 47.46 -4.01%
EPS -2.04 -2.44 -2.69 -2.87 -1.81 -1.59 -1.41 27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1913 0.1811 0.1962 0.1941 0.2036 0.2081 0.2257 -10.42%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.205 0.25 0.17 0.17 0.065 0.13 0.14 -
P/RPS 0.28 0.35 0.24 0.25 0.08 0.16 0.16 45.17%
P/EPS -6.07 -5.85 -3.48 -3.26 -1.98 -4.50 -5.46 7.30%
EY -16.48 -17.09 -28.75 -30.71 -50.58 -22.20 -18.31 -6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.79 0.48 0.48 0.18 0.34 0.34 53.97%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 25/02/21 26/11/20 27/08/20 30/06/20 27/02/20 27/11/19 -
Price 0.265 0.195 0.18 0.205 0.17 0.135 0.135 -
P/RPS 0.36 0.27 0.25 0.30 0.22 0.16 0.16 71.62%
P/EPS -7.85 -4.56 -3.68 -3.93 -5.17 -4.68 -5.27 30.39%
EY -12.75 -21.92 -27.15 -25.47 -19.34 -21.38 -18.98 -23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.62 0.50 0.58 0.46 0.36 0.33 86.32%

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