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

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%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 205,482 197,018 173,274 142,933 173,930 185,009 141,732 6.38%
PBT -6,373 -4,584 -6,528 -5,254 1,665 -4,484 -2,305 18.46%
Tax 1,140 -52 -270 -894 -893 -1,010 -1,185 -
NP -5,233 -4,636 -6,798 -6,149 772 -5,494 -3,490 6.98%
-
NP to SH -3,018 -3,241 -6,002 -5,712 -69 -5,304 -3,218 -1.06%
-
Tax Rate - - - - 53.63% - - -
Total Cost 210,715 201,654 180,073 149,082 173,158 190,503 145,222 6.39%
-
Net Worth 39,283 76,236 68,892 75,529 86,869 97,960 102,648 -14.78%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 39,283 76,236 68,892 75,529 86,869 97,960 102,648 -14.78%
NOSH 267,967 267,967 232,667 211,567 211,567 206,667 206,667 4.42%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -2.55% -2.35% -3.92% -4.30% 0.44% -2.97% -2.46% -
ROE -7.68% -4.25% -8.71% -7.56% -0.08% -5.41% -3.14% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 76.68 73.52 74.47 67.56 82.21 89.52 69.02 1.76%
EPS -1.12 -1.21 -2.57 -2.69 -0.03 -2.56 -1.63 -6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1466 0.2845 0.2961 0.357 0.4106 0.474 0.4999 -18.48%
Adjusted Per Share Value based on latest NOSH - 211,567
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 54.61 52.36 46.05 37.98 46.22 49.17 37.66 6.38%
EPS -0.80 -0.86 -1.60 -1.52 -0.02 -1.41 -0.86 -1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1044 0.2026 0.1831 0.2007 0.2309 0.2603 0.2728 -14.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.19 0.21 0.37 0.17 0.14 0.205 0.31 -
P/RPS 0.25 0.29 0.50 0.25 0.17 0.23 0.45 -9.32%
P/EPS -16.87 -17.36 -14.34 -6.30 -427.20 -7.99 -19.78 -2.61%
EY -5.93 -5.76 -6.97 -15.88 -0.23 -12.52 -5.06 2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.74 1.25 0.48 0.34 0.43 0.62 13.12%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 25/11/22 26/11/21 26/11/20 27/11/19 28/11/18 23/11/17 -
Price 0.26 0.22 0.28 0.18 0.135 0.20 0.26 -
P/RPS 0.34 0.30 0.38 0.27 0.16 0.22 0.38 -1.83%
P/EPS -23.08 -18.19 -10.85 -6.67 -411.95 -7.79 -16.59 5.65%
EY -4.33 -5.50 -9.21 -15.00 -0.24 -12.83 -6.03 -5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.77 0.95 0.50 0.33 0.42 0.52 22.63%

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