[JETSON] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -775.0%
YoY- 57.91%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 203,428 205,482 187,066 190,182 116,462 175,610 184,532 1.57%
PBT -5,772 -6,373 -3,830 -5,036 -10,728 1,878 -4,944 2.50%
Tax -1,164 1,140 -1,044 -444 -172 -1,014 -414 17.96%
NP -6,936 -5,233 -4,874 -5,480 -10,900 864 -5,358 4.21%
-
NP to SH -5,686 -3,018 -3,908 -4,410 -10,478 -598 -5,324 1.05%
-
Tax Rate - - - - - 53.99% - -
Total Cost 210,364 210,715 191,940 195,662 127,362 174,746 189,890 1.64%
-
Net Worth 82,297 39,283 77,415 71,242 74,704 86,763 99,282 -2.95%
Dividend
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 82,297 39,283 77,415 71,242 74,704 86,763 99,282 -2.95%
NOSH 374,078 267,967 267,967 232,667 211,567 211,567 206,667 9.94%
Ratio Analysis
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -3.41% -2.55% -2.61% -2.88% -9.36% 0.49% -2.90% -
ROE -6.91% -7.68% -5.05% -6.19% -14.03% -0.69% -5.36% -
Per Share
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 54.38 76.68 69.81 81.74 55.05 83.00 89.29 -7.61%
EPS -1.52 -1.12 -1.46 -1.90 -4.96 -0.28 -2.58 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.1466 0.2889 0.3062 0.3531 0.4101 0.4804 -11.73%
Adjusted Per Share Value based on latest NOSH - 232,667
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 52.86 53.39 48.60 49.41 30.26 45.63 47.95 1.57%
EPS -1.48 -0.78 -1.02 -1.15 -2.72 -0.16 -1.38 1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2138 0.1021 0.2011 0.1851 0.1941 0.2254 0.258 -2.95%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/09/24 29/09/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.22 0.19 0.28 0.345 0.17 0.165 0.225 -
P/RPS 0.40 0.25 0.40 0.42 0.31 0.20 0.25 7.80%
P/EPS -14.47 -16.87 -19.20 -18.20 -3.43 -58.38 -8.73 8.41%
EY -6.91 -5.93 -5.21 -5.49 -29.13 -1.71 -11.45 -7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.30 0.97 1.13 0.48 0.40 0.47 12.82%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/11/24 29/11/23 12/08/22 26/08/21 27/08/20 27/08/19 21/08/18 -
Price 0.20 0.26 0.255 0.38 0.205 0.135 0.22 -
P/RPS 0.37 0.34 0.37 0.46 0.37 0.16 0.25 6.46%
P/EPS -13.16 -23.08 -17.49 -20.05 -4.14 -47.76 -8.54 7.15%
EY -7.60 -4.33 -5.72 -4.99 -24.16 -2.09 -11.71 -6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.77 0.88 1.24 0.58 0.33 0.46 11.51%

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