[JETSON] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 125.59%
YoY- 105.1%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 206,749 155,635 141,467 135,657 131,773 129,532 138,773 30.41%
PBT -6,643 -6,608 -3,956 -261 492 -2,553 -4,000 40.19%
Tax 106 564 486 346 -3,350 -3,226 -3,141 -
NP -6,537 -6,044 -3,470 85 -2,858 -5,779 -7,141 -5.71%
-
NP to SH -6,718 -5,778 -3,163 273 -1,067 -2,981 -2,898 75.06%
-
Tax Rate - - - - 680.89% - - -
Total Cost 213,286 161,679 144,937 135,572 134,631 135,311 145,914 28.76%
-
Net Worth 122,638 120,330 118,137 107,256 113,859 112,696 109,033 8.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 965 965 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 122,638 120,330 118,137 107,256 113,859 112,696 109,033 8.14%
NOSH 85,373 84,383 81,699 73,127 67,999 66,120 63,971 21.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.16% -3.88% -2.45% 0.06% -2.17% -4.46% -5.15% -
ROE -5.48% -4.80% -2.68% 0.25% -0.94% -2.65% -2.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 242.17 184.44 173.16 185.51 193.78 195.90 216.93 7.60%
EPS -7.87 -6.85 -3.87 0.37 -1.57 -4.51 -4.53 44.46%
DPS 0.00 0.00 0.00 0.00 0.00 1.46 1.50 -
NAPS 1.4365 1.426 1.446 1.4667 1.6744 1.7044 1.7044 -10.76%
Adjusted Per Share Value based on latest NOSH - 73,127
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.94 41.36 37.59 36.05 35.02 34.42 36.88 30.40%
EPS -1.79 -1.54 -0.84 0.07 -0.28 -0.79 -0.77 75.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.26 -
NAPS 0.3259 0.3198 0.3139 0.285 0.3026 0.2995 0.2898 8.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.60 1.70 1.45 1.17 1.26 1.32 1.49 -
P/RPS 0.66 0.92 0.84 0.63 0.65 0.67 0.69 -2.91%
P/EPS -20.33 -24.83 -37.45 313.40 -80.30 -29.28 -32.89 -27.41%
EY -4.92 -4.03 -2.67 0.32 -1.25 -3.42 -3.04 37.80%
DY 0.00 0.00 0.00 0.00 0.00 1.11 1.01 -
P/NAPS 1.11 1.19 1.00 0.80 0.75 0.77 0.87 17.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 21/05/13 27/02/13 29/11/12 28/08/12 18/05/12 -
Price 1.78 1.62 1.37 1.21 1.18 1.34 1.34 -
P/RPS 0.74 0.88 0.79 0.65 0.61 0.68 0.62 12.50%
P/EPS -22.62 -23.66 -35.39 324.12 -75.20 -29.72 -29.58 -16.36%
EY -4.42 -4.23 -2.83 0.31 -1.33 -3.36 -3.38 19.56%
DY 0.00 0.00 0.00 0.00 0.00 1.09 1.12 -
P/NAPS 1.24 1.14 0.95 0.82 0.70 0.79 0.79 35.02%

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