[JETSON] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -89.4%
YoY- -283.29%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 77,634 88,444 77,690 81,673 61,695 70,747 104,978 -4.90%
PBT -1,774 2,615 -2,421 -3,718 2,629 -1,461 810 -
Tax -247 -622 -64 -80 -298 -130 -611 -13.99%
NP -2,021 1,993 -2,485 -3,798 2,331 -1,591 199 -
-
NP to SH -1,961 1,989 -2,572 -3,915 2,136 -239 283 -
-
Tax Rate - 23.79% - - 11.34% - 75.43% -
Total Cost 79,655 86,451 80,175 85,471 59,364 72,338 104,779 -4.46%
-
Net Worth 113,549 115,099 101,196 118,530 110,656 114,351 110,858 0.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 113,549 115,099 101,196 118,530 110,656 114,351 110,858 0.40%
NOSH 188,557 187,641 155,878 83,121 64,924 64,594 64,318 19.61%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -2.60% 2.25% -3.20% -4.65% 3.78% -2.25% 0.19% -
ROE -1.73% 1.73% -2.54% -3.30% 1.93% -0.21% 0.26% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 41.17 47.13 49.84 98.26 95.03 109.52 163.22 -20.49%
EPS -1.04 1.06 -1.65 -4.71 3.29 -0.37 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6022 0.6134 0.6492 1.426 1.7044 1.7703 1.7236 -16.06%
Adjusted Per Share Value based on latest NOSH - 84,383
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.63 23.50 20.65 21.70 16.40 18.80 27.90 -4.90%
EPS -0.52 0.53 -0.68 -1.04 0.57 -0.06 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3018 0.3059 0.2689 0.315 0.2941 0.3039 0.2946 0.40%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.23 0.35 0.51 1.70 1.32 1.20 1.63 -
P/RPS 0.56 0.74 1.02 1.73 1.39 1.10 1.00 -9.20%
P/EPS -22.12 33.02 -30.91 -36.09 40.12 -324.32 370.45 -
EY -4.52 3.03 -3.24 -2.77 2.49 -0.31 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 0.79 1.19 0.77 0.68 0.95 -14.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 22/08/13 28/08/12 23/08/11 26/08/10 -
Price 0.22 0.315 0.53 1.62 1.34 1.01 1.27 -
P/RPS 0.53 0.67 1.06 1.65 1.41 0.92 0.78 -6.23%
P/EPS -21.15 29.72 -32.12 -34.39 40.73 -272.97 288.64 -
EY -4.73 3.37 -3.11 -2.91 2.46 -0.37 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.82 1.14 0.79 0.57 0.74 -10.90%

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