[JETSON] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -24.41%
YoY- 46.0%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 147,764 129,956 107,200 130,448 138,757 106,299 111,702 4.77%
PBT -3,438 -4,896 -3,941 1,249 -3,363 -1,729 -2,418 6.03%
Tax -39 -203 -671 -670 -758 -889 -528 -35.21%
NP -3,477 -5,099 -4,612 579 -4,121 -2,618 -2,946 2.79%
-
NP to SH -2,431 -4,502 -4,284 -52 -3,978 -2,414 -2,759 -2.08%
-
Tax Rate - - - 53.64% - - - -
Total Cost 151,241 135,055 111,812 129,869 142,878 108,917 114,648 4.72%
-
Net Worth 76,236 68,892 75,529 86,869 97,960 102,648 112,368 -6.25%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 76,236 68,892 75,529 86,869 97,960 102,648 112,368 -6.25%
NOSH 267,967 232,667 211,567 211,567 206,667 206,667 187,687 6.11%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -2.35% -3.92% -4.30% 0.44% -2.97% -2.46% -2.64% -
ROE -3.19% -6.53% -5.67% -0.06% -4.06% -2.35% -2.46% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 55.14 55.85 50.67 61.66 67.14 51.77 59.52 -1.26%
EPS -0.91 -1.93 -2.02 -0.02 -1.92 -1.22 -1.47 -7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2845 0.2961 0.357 0.4106 0.474 0.4999 0.5987 -11.65%
Adjusted Per Share Value based on latest NOSH - 267,967
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 38.39 33.77 27.85 33.89 36.05 27.62 29.02 4.77%
EPS -0.63 -1.17 -1.11 -0.01 -1.03 -0.63 -0.72 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1981 0.179 0.1962 0.2257 0.2545 0.2667 0.292 -6.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.21 0.37 0.17 0.14 0.205 0.31 0.23 -
P/RPS 0.38 0.66 0.34 0.23 0.31 0.60 0.39 -0.43%
P/EPS -23.15 -19.12 -8.40 -569.60 -10.65 -26.37 -15.65 6.73%
EY -4.32 -5.23 -11.91 -0.18 -9.39 -3.79 -6.39 -6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.25 0.48 0.34 0.43 0.62 0.38 11.74%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 26/11/20 27/11/19 28/11/18 23/11/17 24/11/16 -
Price 0.22 0.28 0.18 0.135 0.20 0.26 0.295 -
P/RPS 0.40 0.50 0.36 0.22 0.30 0.50 0.50 -3.64%
P/EPS -24.25 -14.47 -8.89 -549.26 -10.39 -22.12 -20.07 3.20%
EY -4.12 -6.91 -11.25 -0.18 -9.62 -4.52 -4.98 -3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.95 0.50 0.33 0.42 0.52 0.49 7.82%

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