[JETSON] QoQ TTM Result on 31-Dec-2013 [#4]

Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -15.99%
YoY- -2954.21%
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 176,153 217,135 220,273 221,118 206,749 155,635 141,467 15.72%
PBT -4,910 -3,134 -4,019 -4,428 -6,643 -6,608 -3,956 15.47%
Tax -2,436 -2,781 -2,799 -2,797 106 564 486 -
NP -7,346 -5,915 -6,818 -7,225 -6,537 -6,044 -3,470 64.79%
-
NP to SH -7,329 -6,449 -7,422 -7,792 -6,718 -5,778 -3,163 75.01%
-
Tax Rate - - - - - - - -
Total Cost 183,499 223,050 227,091 228,343 213,286 161,679 144,937 17.01%
-
Net Worth 118,272 113,610 107,041 113,877 122,638 120,330 118,137 0.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 118,272 113,610 107,041 113,877 122,638 120,330 118,137 0.07%
NOSH 187,407 175,000 163,173 85,442 85,373 84,383 81,699 73.84%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -4.17% -2.72% -3.10% -3.27% -3.16% -3.88% -2.45% -
ROE -6.20% -5.68% -6.93% -6.84% -5.48% -4.80% -2.68% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 93.99 124.08 134.99 258.79 242.17 184.44 173.16 -33.43%
EPS -3.91 -3.69 -4.55 -9.12 -7.87 -6.85 -3.87 0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6311 0.6492 0.656 1.3328 1.4365 1.426 1.446 -42.43%
Adjusted Per Share Value based on latest NOSH - 85,442
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.81 57.70 58.54 58.76 54.94 41.36 37.59 15.73%
EPS -1.95 -1.71 -1.97 -2.07 -1.79 -1.54 -0.84 75.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.3019 0.2845 0.3026 0.3259 0.3198 0.3139 0.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.53 0.51 0.71 1.63 1.60 1.70 1.45 -
P/RPS 0.56 0.41 0.53 0.63 0.66 0.92 0.84 -23.66%
P/EPS -13.55 -13.84 -15.61 -17.87 -20.33 -24.83 -37.45 -49.19%
EY -7.38 -7.23 -6.41 -5.59 -4.92 -4.03 -2.67 96.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 1.08 1.22 1.11 1.19 1.00 -10.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 23/05/14 27/02/14 21/11/13 22/08/13 21/05/13 -
Price 0.47 0.53 0.585 0.82 1.78 1.62 1.37 -
P/RPS 0.50 0.43 0.43 0.32 0.74 0.88 0.79 -26.26%
P/EPS -12.02 -14.38 -12.86 -8.99 -22.62 -23.66 -35.39 -51.28%
EY -8.32 -6.95 -7.78 -11.12 -4.42 -4.23 -2.83 105.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.89 0.62 1.24 1.14 0.95 -15.32%

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