[JETSON] QoQ TTM Result on 30-Sep-2019 [#3]

Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 22.38%
YoY- -2.36%
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 145,712 165,576 175,286 182,655 186,503 190,061 190,964 -16.51%
PBT -9,921 -4,849 -3,618 -3,541 -4,742 -7,301 -8,153 13.99%
Tax -2,228 -2,598 -2,649 -1,154 -1,542 -1,107 -1,242 47.68%
NP -12,149 -7,447 -6,267 -4,695 -6,284 -8,408 -9,395 18.71%
-
NP to SH -11,047 -6,956 -6,107 -5,422 -6,985 -8,589 -9,348 11.78%
-
Tax Rate - - - - - - - -
Total Cost 157,861 173,023 181,553 187,350 192,787 198,469 200,359 -14.70%
-
Net Worth 74,704 78,364 80,078 86,869 86,763 85,718 92,472 -13.27%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 74,704 78,364 80,078 86,869 86,763 85,718 92,472 -13.27%
NOSH 211,567 211,567 211,567 211,567 211,567 211,567 209,567 0.63%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -8.34% -4.50% -3.58% -2.57% -3.37% -4.42% -4.92% -
ROE -14.79% -8.88% -7.63% -6.24% -8.05% -10.02% -10.11% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 68.87 78.26 82.85 86.33 88.15 89.91 91.86 -17.48%
EPS -5.22 -3.29 -2.89 -2.56 -3.30 -4.06 -4.50 10.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3531 0.3704 0.3785 0.4106 0.4101 0.4055 0.4448 -14.27%
Adjusted Per Share Value based on latest NOSH - 211,567
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 38.72 44.00 46.58 48.54 49.56 50.51 50.75 -16.51%
EPS -2.94 -1.85 -1.62 -1.44 -1.86 -2.28 -2.48 12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1985 0.2082 0.2128 0.2309 0.2306 0.2278 0.2457 -13.26%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.17 0.065 0.13 0.14 0.165 0.175 0.20 -
P/RPS 0.25 0.08 0.16 0.16 0.19 0.19 0.22 8.90%
P/EPS -3.26 -1.98 -4.50 -5.46 -5.00 -4.31 -4.45 -18.75%
EY -30.71 -50.58 -22.20 -18.31 -20.01 -23.22 -22.48 23.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.18 0.34 0.34 0.40 0.43 0.45 4.40%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 27/11/19 27/08/19 29/05/19 28/02/19 -
Price 0.205 0.17 0.135 0.135 0.135 0.17 0.18 -
P/RPS 0.30 0.22 0.16 0.16 0.15 0.19 0.20 31.06%
P/EPS -3.93 -5.17 -4.68 -5.27 -4.09 -4.18 -4.00 -1.17%
EY -25.47 -19.34 -21.38 -18.98 -24.46 -23.90 -24.98 1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.36 0.33 0.33 0.42 0.40 28.13%

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