[JETSON] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.55%
YoY- 181.97%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 127,411 120,381 165,346 94,254 101,065 147,566 80,213 8.01%
PBT 3,132 -4,341 -3,862 2,520 -4,615 2,687 2,430 4.31%
Tax -1,085 -266 -627 -387 -95 -2,498 -183 34.51%
NP 2,047 -4,607 -4,489 2,133 -4,710 189 2,247 -1.54%
-
NP to SH 2,252 -4,596 -5,059 1,932 -2,357 370 2,452 -1.40%
-
Tax Rate 34.64% - - 15.36% - 92.97% 7.53% -
Total Cost 125,364 124,988 169,835 92,121 105,775 147,377 77,966 8.23%
-
Net Worth 115,414 105,091 120,518 110,407 110,766 111,233 99,461 2.50%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 965 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 115,414 105,091 120,518 110,407 110,766 111,233 99,461 2.50%
NOSH 187,666 166,521 83,897 65,938 64,398 64,912 58,800 21.32%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.61% -3.83% -2.71% 2.26% -4.66% 0.13% 2.80% -
ROE 1.95% -4.37% -4.20% 1.75% -2.13% 0.33% 2.47% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 67.89 72.29 197.08 142.94 156.94 227.33 136.41 -10.97%
EPS 1.20 -2.76 -6.03 2.93 -3.66 0.57 4.17 -18.73%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.615 0.6311 1.4365 1.6744 1.72 1.7136 1.6915 -15.51%
Adjusted Per Share Value based on latest NOSH - 67,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.10 31.28 42.96 24.49 26.26 38.34 20.84 8.01%
EPS 0.59 -1.19 -1.31 0.50 -0.61 0.10 0.64 -1.34%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.2999 0.2731 0.3131 0.2869 0.2878 0.289 0.2584 2.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.355 0.53 1.60 1.26 1.00 1.18 1.82 -
P/RPS 0.52 0.73 0.81 0.88 0.64 0.52 1.33 -14.48%
P/EPS 29.58 -19.20 -26.53 43.00 -27.32 207.02 43.65 -6.27%
EY 3.38 -5.21 -3.77 2.33 -3.66 0.48 2.29 6.70%
DY 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 0.58 0.84 1.11 0.75 0.58 0.69 1.08 -9.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 21/11/13 29/11/12 24/11/11 30/11/10 25/11/09 -
Price 0.25 0.47 1.78 1.18 1.37 1.09 2.54 -
P/RPS 0.37 0.65 0.90 0.83 0.87 0.48 1.86 -23.58%
P/EPS 20.83 -17.03 -29.52 40.27 -37.43 191.23 60.91 -16.36%
EY 4.80 -5.87 -3.39 2.48 -2.67 0.52 1.64 19.59%
DY 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
P/NAPS 0.41 0.74 1.24 0.70 0.80 0.64 1.50 -19.43%

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