[JETSON] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 84.59%
YoY- 84.93%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 179,854 167,929 154,925 147,396 147,477 146,979 155,269 10.28%
PBT -2,823 -3,721 -3,257 -1,189 -23,427 -22,282 -22,188 -74.67%
Tax -1,850 -1,536 -1,793 -1,981 -1,638 -1,682 -1,556 12.21%
NP -4,673 -5,257 -5,050 -3,170 -25,065 -23,964 -23,744 -66.13%
-
NP to SH -5,297 -5,904 -5,609 -3,733 -24,223 -23,098 -22,910 -62.29%
-
Tax Rate - - - - - - - -
Total Cost 184,527 173,186 159,975 150,566 172,542 170,943 179,013 2.04%
-
Net Worth 97,960 99,282 100,357 101,990 102,648 103,742 98,882 -0.62%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 97,960 99,282 100,357 101,990 102,648 103,742 98,882 -0.62%
NOSH 206,667 206,667 206,667 206,667 206,667 201,794 185,000 7.65%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -2.60% -3.13% -3.26% -2.15% -17.00% -16.30% -15.29% -
ROE -5.41% -5.95% -5.59% -3.66% -23.60% -22.26% -23.17% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 87.03 81.26 74.96 71.32 71.82 72.84 83.93 2.44%
EPS -2.56 -2.86 -2.71 -1.81 -11.80 -11.45 -12.38 -64.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.4804 0.4856 0.4935 0.4999 0.5141 0.5345 -7.68%
Adjusted Per Share Value based on latest NOSH - 206,667
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.73 43.63 40.25 38.30 38.32 38.19 40.34 10.28%
EPS -1.38 -1.53 -1.46 -0.97 -6.29 -6.00 -5.95 -62.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2545 0.258 0.2608 0.265 0.2667 0.2696 0.2569 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.205 0.225 0.23 0.265 0.31 0.415 0.40 -
P/RPS 0.24 0.28 0.31 0.37 0.43 0.57 0.48 -36.97%
P/EPS -8.00 -7.88 -8.47 -14.67 -2.63 -3.63 -3.23 82.95%
EY -12.50 -12.70 -11.80 -6.82 -38.05 -27.58 -30.96 -45.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.47 0.54 0.62 0.81 0.75 -30.96%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 25/05/18 27/02/18 23/11/17 24/08/17 25/05/17 -
Price 0.20 0.22 0.23 0.25 0.26 0.27 0.385 -
P/RPS 0.23 0.27 0.31 0.35 0.36 0.37 0.46 -36.97%
P/EPS -7.80 -7.70 -8.47 -13.84 -2.20 -2.36 -3.11 84.49%
EY -12.82 -12.99 -11.80 -7.23 -45.37 -42.39 -32.17 -45.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.47 0.51 0.52 0.53 0.72 -30.16%

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