[JETSON] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 24.22%
YoY- 34.3%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 143,466 155,268 176,888 155,380 163,346 123,390 141,494 0.23%
PBT 120 -3,548 5,230 -4,842 -7,436 5,258 -2,922 -
Tax -1,304 -494 -1,244 -128 -160 -596 -260 30.80%
NP -1,184 -4,042 3,986 -4,970 -7,596 4,662 -3,182 -15.17%
-
NP to SH -982 -3,922 3,978 -5,144 -7,830 4,272 -478 12.73%
-
Tax Rate 1,086.67% - 23.79% - - 11.34% - -
Total Cost 144,650 159,310 172,902 160,350 170,942 118,728 144,676 -0.00%
-
Net Worth 100,969 113,549 115,099 101,196 118,530 110,656 114,351 -2.05%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 100,969 113,549 115,099 101,196 118,530 110,656 114,351 -2.05%
NOSH 196,400 188,557 187,641 155,878 83,121 64,924 64,594 20.34%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -0.83% -2.60% 2.25% -3.20% -4.65% 3.78% -2.25% -
ROE -0.97% -3.45% 3.46% -5.08% -6.61% 3.86% -0.42% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 73.05 82.35 94.27 99.68 196.52 190.05 219.05 -16.71%
EPS -0.50 -2.08 2.12 -3.30 -9.42 6.58 -0.74 -6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5141 0.6022 0.6134 0.6492 1.426 1.7044 1.7703 -18.60%
Adjusted Per Share Value based on latest NOSH - 175,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 37.28 40.34 45.96 40.37 42.44 32.06 36.76 0.23%
EPS -0.26 -1.02 1.03 -1.34 -2.03 1.11 -0.12 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2623 0.295 0.2991 0.2629 0.308 0.2875 0.2971 -2.05%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.415 0.23 0.35 0.51 1.70 1.32 1.20 -
P/RPS 0.57 0.28 0.37 0.51 0.87 0.69 0.55 0.59%
P/EPS -83.00 -11.06 16.51 -15.45 -18.05 20.06 -162.16 -10.55%
EY -1.20 -9.04 6.06 -6.47 -5.54 4.98 -0.62 11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.38 0.57 0.79 1.19 0.77 0.68 2.95%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 27/08/15 28/08/14 22/08/13 28/08/12 23/08/11 -
Price 0.27 0.22 0.315 0.53 1.62 1.34 1.01 -
P/RPS 0.37 0.27 0.33 0.53 0.82 0.71 0.46 -3.56%
P/EPS -54.00 -10.58 14.86 -16.06 -17.20 20.36 -136.49 -14.30%
EY -1.85 -9.45 6.73 -6.23 -5.81 4.91 -0.73 16.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.51 0.82 1.14 0.79 0.57 -1.20%

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