[JETSON] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -253.23%
YoY- 86.35%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 52,207 41,097 41,178 48,635 38,677 55,772 41,403 3.93%
PBT -4,790 540 -21,929 -101 -1,872 -566 -2,781 9.48%
Tax -484 -1,092 -718 -340 -1,285 -2,170 733 -
NP -5,274 -552 -22,647 -441 -3,157 -2,736 -2,048 17.06%
-
NP to SH -5,370 -1,319 -22,010 -403 -2,953 -2,733 -1,659 21.61%
-
Tax Rate - 202.22% - - - - - -
Total Cost 57,481 41,649 63,825 49,076 41,834 58,508 43,451 4.77%
-
Net Worth 92,472 101,990 100,167 117,618 113,130 113,877 107,256 -2.44%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 92,472 101,990 100,167 117,618 113,130 113,877 107,256 -2.44%
NOSH 209,567 206,667 187,967 191,904 187,581 85,442 73,127 19.17%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -10.10% -1.34% -55.00% -0.91% -8.16% -4.91% -4.95% -
ROE -5.81% -1.29% -21.97% -0.34% -2.61% -2.40% -1.55% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 25.11 19.89 21.91 25.34 20.62 65.27 56.62 -12.66%
EPS -2.59 -0.64 -11.70 -0.21 -1.57 -3.20 -2.27 2.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4448 0.4935 0.5329 0.6129 0.6031 1.3328 1.4667 -18.02%
Adjusted Per Share Value based on latest NOSH - 191,904
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.87 10.92 10.94 12.92 10.28 14.82 11.00 3.93%
EPS -1.43 -0.35 -5.85 -0.11 -0.78 -0.73 -0.44 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2457 0.271 0.2662 0.3126 0.3006 0.3026 0.285 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.20 0.265 0.33 0.265 0.445 1.63 1.17 -
P/RPS 0.80 1.33 1.51 1.05 2.16 2.50 2.07 -14.64%
P/EPS -7.74 -41.52 -2.82 -126.19 -28.27 -50.96 -51.57 -27.09%
EY -12.92 -2.41 -35.48 -0.79 -3.54 -1.96 -1.94 37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.62 0.43 0.74 1.22 0.80 -9.13%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 23/02/17 25/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.18 0.25 0.38 0.26 0.425 0.82 1.21 -
P/RPS 0.72 1.26 1.73 1.03 2.06 1.26 2.14 -16.59%
P/EPS -6.97 -39.17 -3.25 -123.81 -27.00 -25.64 -53.34 -28.75%
EY -14.35 -2.55 -30.81 -0.81 -3.70 -3.90 -1.87 40.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.71 0.42 0.70 0.62 0.82 -11.27%

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