[JETSON] QoQ TTM Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.96%
YoY- 42.35%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 181,069 186,302 180,714 194,818 171,781 157,958 152,038 12.36%
PBT -6,231 -5,536 -8,870 -5,069 -6,309 -7,915 -8,808 -20.62%
Tax -2,807 -2,757 -1,466 -2,070 -2,117 -1,934 -2,650 3.91%
NP -9,038 -8,293 -10,336 -7,139 -8,426 -9,849 -11,458 -14.64%
-
NP to SH -7,964 -7,025 -9,621 -6,369 -7,859 -9,403 -10,339 -15.98%
-
Tax Rate - - - - - - - -
Total Cost 190,107 194,595 191,050 201,957 180,207 167,807 163,496 10.58%
-
Net Worth 79,023 74,765 68,892 71,242 73,615 69,683 75,529 3.06%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 79,023 74,765 68,892 71,242 73,615 69,683 75,529 3.06%
NOSH 267,967 267,967 232,667 232,667 232,667 232,667 211,567 17.08%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -4.99% -4.45% -5.72% -3.66% -4.91% -6.24% -7.54% -
ROE -10.08% -9.40% -13.97% -8.94% -10.68% -13.49% -13.69% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 67.57 75.15 77.67 83.73 73.83 71.79 71.86 -4.02%
EPS -2.97 -2.83 -4.14 -2.74 -3.38 -4.27 -4.89 -28.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.3016 0.2961 0.3062 0.3164 0.3167 0.357 -11.97%
Adjusted Per Share Value based on latest NOSH - 232,667
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.12 49.51 48.02 51.77 45.65 41.98 40.40 12.37%
EPS -2.12 -1.87 -2.56 -1.69 -2.09 -2.50 -2.75 -15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.1987 0.1831 0.1893 0.1956 0.1852 0.2007 3.06%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.17 0.21 0.37 0.345 0.205 0.25 0.17 -
P/RPS 0.25 0.28 0.48 0.41 0.28 0.35 0.24 2.76%
P/EPS -5.72 -7.41 -8.95 -12.60 -6.07 -5.85 -3.48 39.31%
EY -17.48 -13.49 -11.18 -7.93 -16.48 -17.09 -28.75 -28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 1.25 1.13 0.65 0.79 0.48 13.45%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 25/02/22 26/11/21 26/08/21 19/05/21 25/02/21 26/11/20 -
Price 0.195 0.175 0.28 0.38 0.265 0.195 0.18 -
P/RPS 0.29 0.23 0.36 0.45 0.36 0.27 0.25 10.41%
P/EPS -6.56 -6.18 -6.77 -13.88 -7.85 -4.56 -3.68 47.06%
EY -15.24 -16.19 -14.77 -7.20 -12.75 -21.92 -27.15 -31.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.95 1.24 0.84 0.62 0.50 20.35%

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