[JETSON] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 732.22%
YoY- 177.33%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 92,266 71,733 77,634 88,444 77,690 81,673 61,695 6.93%
PBT -2,472 60 -1,774 2,615 -2,421 -3,718 2,629 -
Tax -207 -652 -247 -622 -64 -80 -298 -5.88%
NP -2,679 -592 -2,021 1,993 -2,485 -3,798 2,331 -
-
NP to SH -2,662 -491 -1,961 1,989 -2,572 -3,915 2,136 -
-
Tax Rate - 1,086.67% - 23.79% - - 11.34% -
Total Cost 94,945 72,325 79,655 86,451 80,175 85,471 59,364 8.13%
-
Net Worth 99,282 100,969 113,549 115,099 101,196 118,530 110,656 -1.79%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 99,282 100,969 113,549 115,099 101,196 118,530 110,656 -1.79%
NOSH 206,667 196,400 188,557 187,641 155,878 83,121 64,924 21.27%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.90% -0.83% -2.60% 2.25% -3.20% -4.65% 3.78% -
ROE -2.68% -0.49% -1.73% 1.73% -2.54% -3.30% 1.93% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 44.64 36.52 41.17 47.13 49.84 98.26 95.03 -11.82%
EPS -1.29 -0.25 -1.04 1.06 -1.65 -4.71 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4804 0.5141 0.6022 0.6134 0.6492 1.426 1.7044 -19.01%
Adjusted Per Share Value based on latest NOSH - 188,172
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.97 18.64 20.17 22.98 20.19 21.22 16.03 6.93%
EPS -0.69 -0.13 -0.51 0.52 -0.67 -1.02 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2623 0.295 0.2991 0.2629 0.308 0.2875 -1.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.225 0.415 0.23 0.35 0.51 1.70 1.32 -
P/RPS 0.50 1.14 0.56 0.74 1.02 1.73 1.39 -15.66%
P/EPS -17.47 -166.00 -22.12 33.02 -30.91 -36.09 40.12 -
EY -5.72 -0.60 -4.52 3.03 -3.24 -2.77 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.81 0.38 0.57 0.79 1.19 0.77 -7.89%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 24/08/17 25/08/16 27/08/15 28/08/14 22/08/13 28/08/12 -
Price 0.22 0.27 0.22 0.315 0.53 1.62 1.34 -
P/RPS 0.49 0.74 0.53 0.67 1.06 1.65 1.41 -16.14%
P/EPS -17.08 -108.00 -21.15 29.72 -32.12 -34.39 40.73 -
EY -5.85 -0.93 -4.73 3.37 -3.11 -2.91 2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.37 0.51 0.82 1.14 0.79 -8.61%

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