[JETSON] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 202.24%
YoY- 225.71%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 194,708 140,968 144,348 121,108 120,352 211,264 100,344 11.67%
PBT 1,044 -6,468 -8,104 6,676 -3,896 4,252 -3,060 -
Tax -228 -108 -100 -660 -328 -468 -32 38.69%
NP 816 -6,576 -8,204 6,016 -4,224 3,784 -3,092 -
-
NP to SH 956 -6,788 -8,268 5,476 -4,356 3,924 -2,904 -
-
Tax Rate 21.84% - - 9.89% - 11.01% - -
Total Cost 193,892 147,544 152,552 115,092 124,576 207,480 103,436 11.03%
-
Net Worth 111,024 107,041 118,137 109,033 113,146 112,156 89,610 3.63%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 111,024 107,041 118,137 109,033 113,146 112,156 89,610 3.63%
NOSH 183,846 163,173 81,699 63,971 64,437 64,539 59,024 20.83%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.42% -4.66% -5.68% 4.97% -3.51% 1.79% -3.08% -
ROE 0.86% -6.34% -7.00% 5.02% -3.85% 3.50% -3.24% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 105.91 86.39 176.68 189.31 186.77 327.34 170.00 -7.58%
EPS 0.52 -4.16 -10.12 8.56 -6.76 6.08 -4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6039 0.656 1.446 1.7044 1.7559 1.7378 1.5182 -14.23%
Adjusted Per Share Value based on latest NOSH - 63,971
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 50.59 36.63 37.51 31.47 31.27 54.89 26.07 11.67%
EPS 0.25 -1.76 -2.15 1.42 -1.13 1.02 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2885 0.2781 0.307 0.2833 0.294 0.2914 0.2328 3.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.425 0.71 1.45 1.49 1.28 2.08 0.50 -
P/RPS 0.40 0.82 0.82 0.79 0.69 0.64 0.29 5.50%
P/EPS 81.73 -17.07 -14.33 17.41 -18.93 34.21 -10.16 -
EY 1.22 -5.86 -6.98 5.74 -5.28 2.92 -9.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.08 1.00 0.87 0.73 1.20 0.33 13.34%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 23/05/14 21/05/13 18/05/12 30/05/11 27/05/10 26/05/09 -
Price 0.36 0.585 1.37 1.34 1.28 1.92 0.50 -
P/RPS 0.34 0.68 0.78 0.71 0.69 0.59 0.29 2.68%
P/EPS 69.23 -14.06 -13.54 15.65 -18.93 31.58 -10.16 -
EY 1.44 -7.11 -7.39 6.39 -5.28 3.17 -9.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.89 0.95 0.79 0.73 1.10 0.33 10.47%

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