[JETSON] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -24.52%
YoY- 149.0%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 185,009 141,732 148,936 169,881 160,508 220,461 125,672 6.65%
PBT -4,484 -2,305 -3,224 4,176 -5,788 -5,149 3,360 -
Tax -1,010 -1,185 -704 -1,446 -354 -836 -516 11.83%
NP -5,494 -3,490 -3,928 2,729 -6,142 -5,985 2,844 -
-
NP to SH -5,304 -3,218 -3,678 3,002 -6,128 -6,745 2,576 -
-
Tax Rate - - - 34.63% - - 15.36% -
Total Cost 190,503 145,222 152,864 167,152 166,650 226,446 122,828 7.58%
-
Net Worth 97,960 102,648 112,368 115,414 105,091 120,518 110,407 -1.97%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 97,960 102,648 112,368 115,414 105,091 120,518 110,407 -1.97%
NOSH 206,667 206,667 187,687 187,666 166,521 83,897 65,938 20.96%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.97% -2.46% -2.64% 1.61% -3.83% -2.71% 2.26% -
ROE -5.41% -3.14% -3.27% 2.60% -5.83% -5.60% 2.33% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 89.52 69.02 79.35 90.52 96.39 262.78 190.59 -11.82%
EPS -2.56 -1.63 -1.96 1.60 -3.68 -8.04 3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.4999 0.5987 0.615 0.6311 1.4365 1.6744 -18.96%
Adjusted Per Share Value based on latest NOSH - 187,857
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.07 36.83 38.70 44.14 41.70 57.28 32.65 6.65%
EPS -1.38 -0.84 -0.96 0.78 -1.59 -1.75 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2545 0.2667 0.292 0.2999 0.2731 0.3131 0.2869 -1.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.205 0.31 0.23 0.355 0.53 1.60 1.26 -
P/RPS 0.23 0.45 0.29 0.39 0.55 0.61 0.66 -16.10%
P/EPS -7.99 -19.78 -11.73 22.19 -14.40 -19.90 32.25 -
EY -12.52 -5.06 -8.52 4.51 -6.94 -5.02 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 0.38 0.58 0.84 1.11 0.75 -8.85%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 23/11/17 24/11/16 30/11/15 27/11/14 21/11/13 29/11/12 -
Price 0.20 0.26 0.295 0.25 0.47 1.78 1.18 -
P/RPS 0.22 0.38 0.37 0.28 0.49 0.68 0.62 -15.85%
P/EPS -7.79 -16.59 -15.05 15.63 -12.77 -22.14 30.20 -
EY -12.83 -6.03 -6.64 6.40 -7.83 -4.52 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.49 0.41 0.74 1.24 0.70 -8.15%

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