[JETSON] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 112.66%
YoY- 114.08%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 183,516 153,400 143,844 194,708 140,968 144,348 121,108 7.16%
PBT -5,404 2,868 -5,768 1,044 -6,468 -8,104 6,676 -
Tax -984 -1,736 -496 -228 -108 -100 -660 6.87%
NP -6,388 1,132 -6,264 816 -6,576 -8,204 6,016 -
-
NP to SH -6,320 1,184 -6,252 956 -6,788 -8,268 5,476 -
-
Tax Rate - 60.53% - 21.84% - - 9.89% -
Total Cost 189,904 152,268 150,108 193,892 147,544 152,552 115,092 8.70%
-
Net Worth 100,357 98,882 113,816 111,024 107,041 118,137 109,033 -1.37%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 100,357 98,882 113,816 111,024 107,041 118,137 109,033 -1.37%
NOSH 206,667 185,000 188,313 183,846 163,173 81,699 63,971 21.57%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -3.48% 0.74% -4.35% 0.42% -4.66% -5.68% 4.97% -
ROE -6.30% 1.20% -5.49% 0.86% -6.34% -7.00% 5.02% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 88.80 82.92 76.39 105.91 86.39 176.68 189.31 -11.84%
EPS -3.04 0.64 -3.32 0.52 -4.16 -10.12 8.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4856 0.5345 0.6044 0.6039 0.656 1.446 1.7044 -18.87%
Adjusted Per Share Value based on latest NOSH - 183,846
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 47.68 39.86 37.37 50.59 36.63 37.51 31.47 7.16%
EPS -1.64 0.31 -1.62 0.25 -1.76 -2.15 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2608 0.2569 0.2957 0.2885 0.2781 0.307 0.2833 -1.36%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.23 0.40 0.21 0.425 0.71 1.45 1.49 -
P/RPS 0.26 0.48 0.27 0.40 0.82 0.82 0.79 -16.90%
P/EPS -7.52 62.50 -6.33 81.73 -17.07 -14.33 17.41 -
EY -13.30 1.60 -15.81 1.22 -5.86 -6.98 5.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.75 0.35 0.70 1.08 1.00 0.87 -9.74%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 25/05/17 24/05/16 28/05/15 23/05/14 21/05/13 18/05/12 -
Price 0.23 0.385 0.22 0.36 0.585 1.37 1.34 -
P/RPS 0.26 0.46 0.29 0.34 0.68 0.78 0.71 -15.41%
P/EPS -7.52 60.16 -6.63 69.23 -14.06 -13.54 15.65 -
EY -13.30 1.66 -15.09 1.44 -7.11 -7.39 6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.72 0.36 0.60 0.89 0.95 0.79 -8.28%

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