[JETSON] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 45.49%
YoY- -8138.5%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 197,018 173,274 142,933 173,930 185,009 141,732 148,936 4.77%
PBT -4,584 -6,528 -5,254 1,665 -4,484 -2,305 -3,224 6.03%
Tax -52 -270 -894 -893 -1,010 -1,185 -704 -35.21%
NP -4,636 -6,798 -6,149 772 -5,494 -3,490 -3,928 2.79%
-
NP to SH -3,241 -6,002 -5,712 -69 -5,304 -3,218 -3,678 -2.08%
-
Tax Rate - - - 53.63% - - - -
Total Cost 201,654 180,073 149,082 173,158 190,503 145,222 152,864 4.72%
-
Net Worth 76,236 68,892 75,529 86,869 97,960 102,648 112,368 -6.25%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 76,236 68,892 75,529 86,869 97,960 102,648 112,368 -6.25%
NOSH 267,967 232,667 211,567 211,567 206,667 206,667 187,687 6.11%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -2.35% -3.92% -4.30% 0.44% -2.97% -2.46% -2.64% -
ROE -4.25% -8.71% -7.56% -0.08% -5.41% -3.14% -3.27% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 73.52 74.47 67.56 82.21 89.52 69.02 79.35 -1.26%
EPS -1.21 -2.57 -2.69 -0.03 -2.56 -1.63 -1.96 -7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2845 0.2961 0.357 0.4106 0.474 0.4999 0.5987 -11.65%
Adjusted Per Share Value based on latest NOSH - 211,567
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 51.19 45.02 37.14 45.19 48.07 36.83 38.70 4.76%
EPS -0.84 -1.56 -1.48 -0.02 -1.38 -0.84 -0.96 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1981 0.179 0.1962 0.2257 0.2545 0.2667 0.292 -6.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.21 0.37 0.17 0.14 0.205 0.31 0.23 -
P/RPS 0.29 0.50 0.25 0.17 0.23 0.45 0.29 0.00%
P/EPS -17.36 -14.34 -6.30 -427.20 -7.99 -19.78 -11.73 6.74%
EY -5.76 -6.97 -15.88 -0.23 -12.52 -5.06 -8.52 -6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.25 0.48 0.34 0.43 0.62 0.38 11.74%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 26/11/20 27/11/19 28/11/18 23/11/17 24/11/16 -
Price 0.22 0.28 0.18 0.135 0.20 0.26 0.295 -
P/RPS 0.30 0.38 0.27 0.16 0.22 0.38 0.37 -3.43%
P/EPS -18.19 -10.85 -6.67 -411.95 -7.79 -16.59 -15.05 3.20%
EY -5.50 -9.21 -15.00 -0.24 -12.83 -6.03 -6.64 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.95 0.50 0.33 0.42 0.52 0.49 7.82%

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