[JETSON] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 63.58%
YoY- 88.77%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 93,533 95,091 58,231 87,805 92,266 71,733 77,634 3.15%
PBT -1,915 -2,518 -5,364 939 -2,472 60 -1,774 1.28%
Tax -522 -222 -86 -507 -207 -652 -247 13.27%
NP -2,437 -2,740 -5,450 432 -2,679 -592 -2,021 3.16%
-
NP to SH -1,954 -2,205 -5,239 -299 -2,662 -491 -1,961 -0.05%
-
Tax Rate - - - 53.99% - 1,086.67% - -
Total Cost 95,970 97,831 63,681 87,373 94,945 72,325 79,655 3.15%
-
Net Worth 77,415 71,242 74,704 86,763 99,282 100,969 113,549 -6.18%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 77,415 71,242 74,704 86,763 99,282 100,969 113,549 -6.18%
NOSH 267,967 232,667 211,567 211,567 206,667 196,400 188,557 6.02%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -2.61% -2.88% -9.36% 0.49% -2.90% -0.83% -2.60% -
ROE -2.52% -3.10% -7.01% -0.34% -2.68% -0.49% -1.73% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 34.90 40.87 27.52 41.50 44.64 36.52 41.17 -2.71%
EPS -0.73 -0.95 -2.48 -0.14 -1.29 -0.25 -1.04 -5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2889 0.3062 0.3531 0.4101 0.4804 0.5141 0.6022 -11.51%
Adjusted Per Share Value based on latest NOSH - 211,567
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 24.86 25.27 15.47 23.33 24.52 19.06 20.63 3.15%
EPS -0.52 -0.59 -1.39 -0.08 -0.71 -0.13 -0.52 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2057 0.1893 0.1985 0.2306 0.2638 0.2683 0.3018 -6.18%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.28 0.345 0.17 0.165 0.225 0.415 0.23 -
P/RPS 0.80 0.84 0.62 0.40 0.50 1.14 0.56 6.12%
P/EPS -38.40 -36.40 -6.87 -116.75 -17.47 -166.00 -22.12 9.62%
EY -2.60 -2.75 -14.57 -0.86 -5.72 -0.60 -4.52 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 0.48 0.40 0.47 0.81 0.38 16.89%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 12/08/22 26/08/21 27/08/20 27/08/19 21/08/18 24/08/17 25/08/16 -
Price 0.255 0.38 0.205 0.135 0.22 0.27 0.22 -
P/RPS 0.73 0.93 0.74 0.33 0.49 0.74 0.53 5.47%
P/EPS -34.97 -40.10 -8.28 -95.52 -17.08 -108.00 -21.15 8.73%
EY -2.86 -2.49 -12.08 -1.05 -5.85 -0.93 -4.73 -8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.24 0.58 0.33 0.46 0.53 0.37 15.52%

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