[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
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 187,066 190,182 116,462 175,610 184,532 143,466 155,268 3.15%
PBT -3,830 -5,036 -10,728 1,878 -4,944 120 -3,548 1.28%
Tax -1,044 -444 -172 -1,014 -414 -1,304 -494 13.27%
NP -4,874 -5,480 -10,900 864 -5,358 -1,184 -4,042 3.16%
-
NP to SH -3,908 -4,410 -10,478 -598 -5,324 -982 -3,922 -0.05%
-
Tax Rate - - - 53.99% - 1,086.67% - -
Total Cost 191,940 195,662 127,362 174,746 189,890 144,650 159,310 3.15%
-
Net Worth 77,415 71,242 74,704 86,763 99,282 100,969 113,549 -6.18%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 77,415 71,242 74,704 86,763 99,282 100,969 113,549 -6.18%
NOSH 267,967 232,667 211,567 211,567 206,667 196,400 188,557 6.02%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -2.61% -2.88% -9.36% 0.49% -2.90% -0.83% -2.60% -
ROE -5.05% -6.19% -14.03% -0.69% -5.36% -0.97% -3.45% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 69.81 81.74 55.05 83.00 89.29 73.05 82.35 -2.71%
EPS -1.46 -1.90 -4.96 -0.28 -2.58 -0.50 -2.08 -5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2889 0.3062 0.3531 0.4101 0.4804 0.5141 0.6022 -11.51%
Adjusted Per Share Value based on latest NOSH - 232,667
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 49.71 50.54 30.95 46.67 49.04 38.13 41.26 3.15%
EPS -1.04 -1.17 -2.78 -0.16 -1.41 -0.26 -1.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2057 0.1893 0.1985 0.2306 0.2638 0.2683 0.3018 -6.18%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.28 0.345 0.17 0.165 0.225 0.415 0.23 -
P/RPS 0.40 0.42 0.31 0.20 0.25 0.57 0.28 6.12%
P/EPS -19.20 -18.20 -3.43 -58.38 -8.73 -83.00 -11.06 9.62%
EY -5.21 -5.49 -29.13 -1.71 -11.45 -1.20 -9.04 -8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 0.48 0.40 0.47 0.81 0.38 16.89%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 12/08/22 26/08/21 27/08/20 27/08/19 21/08/18 24/08/17 25/08/16 -
Price 0.255 0.38 0.205 0.135 0.22 0.27 0.22 -
P/RPS 0.37 0.46 0.37 0.16 0.25 0.37 0.27 5.38%
P/EPS -17.49 -20.05 -4.14 -47.76 -8.54 -54.00 -10.58 8.73%
EY -5.72 -4.99 -24.16 -2.09 -11.71 -1.85 -9.45 -8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.24 0.58 0.33 0.46 0.53 0.37 15.52%

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