[JETSON] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -84.97%
YoY- 112.99%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 46,491 34,566 34,068 38,967 42,691 83,673 32,559 6.11%
PBT -891 -1,789 -644 517 -1,920 -144 -109 41.90%
Tax -551 -237 -281 -463 -202 -547 -89 35.48%
NP -1,442 -2,026 -925 54 -2,122 -691 -198 39.20%
-
NP to SH -1,316 -1,923 -798 263 -2,024 -1,144 -204 36.41%
-
Tax Rate - - - 89.56% - - - -
Total Cost 47,933 36,592 34,993 38,913 44,813 84,364 32,757 6.54%
-
Net Worth 97,960 102,648 111,107 115,532 118,272 122,638 113,859 -2.47%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 97,960 102,648 111,107 115,532 118,272 122,638 113,859 -2.47%
NOSH 206,667 206,667 185,581 187,857 187,407 85,373 67,999 20.34%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.10% -5.86% -2.72% 0.14% -4.97% -0.83% -0.61% -
ROE -1.34% -1.87% -0.72% 0.23% -1.71% -0.93% -0.18% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.50 16.83 18.36 20.74 22.78 98.01 47.88 -11.82%
EPS -0.64 -0.94 -0.43 0.14 -1.08 -1.34 -0.30 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.4999 0.5987 0.615 0.6311 1.4365 1.6744 -18.96%
Adjusted Per Share Value based on latest NOSH - 187,857
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.35 9.19 9.05 10.36 11.34 22.24 8.65 6.11%
EPS -0.35 -0.51 -0.21 0.07 -0.54 -0.30 -0.05 38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.2728 0.2953 0.307 0.3143 0.3259 0.3026 -2.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.205 0.31 0.23 0.355 0.53 1.60 1.26 -
P/RPS 0.91 1.84 1.25 1.71 2.33 1.63 2.63 -16.20%
P/EPS -32.19 -33.10 -53.49 253.57 -49.07 -119.40 -420.00 -34.81%
EY -3.11 -3.02 -1.87 0.39 -2.04 -0.84 -0.24 53.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 0.38 0.58 0.84 1.11 0.75 -8.85%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 23/11/17 24/11/16 30/11/15 27/11/14 21/11/13 29/11/12 -
Price 0.20 0.26 0.295 0.25 0.47 1.78 1.18 -
P/RPS 0.89 1.54 1.61 1.21 2.06 1.82 2.46 -15.58%
P/EPS -31.41 -27.76 -68.60 178.57 -43.52 -132.84 -393.33 -34.36%
EY -3.18 -3.60 -1.46 0.56 -2.30 -0.75 -0.25 52.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.49 0.41 0.74 1.24 0.70 -8.15%

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