[JETSON] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.86%
YoY- -166.23%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 169,812 217,135 155,635 129,532 157,614 175,583 111,039 7.33%
PBT -1,177 -3,134 -6,608 -2,553 2,164 354 -2,241 -10.17%
Tax -2,109 -2,781 564 -3,226 1,315 5,513 -254 42.27%
NP -3,286 -5,915 -6,044 -5,779 3,479 5,867 -2,495 4.69%
-
NP to SH -2,988 -6,449 -5,778 -2,981 4,501 6,617 -3,133 -0.78%
-
Tax Rate - - - - -60.77% -1,557.34% - -
Total Cost 173,098 223,050 161,679 135,311 154,135 169,716 113,534 7.27%
-
Net Worth 115,424 113,610 120,330 112,696 113,996 111,395 91,346 3.97%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 965 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 115,424 113,610 120,330 112,696 113,996 111,395 91,346 3.97%
NOSH 188,172 175,000 84,383 66,120 64,393 64,629 59,296 21.21%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -1.94% -2.72% -3.88% -4.46% 2.21% 3.34% -2.25% -
ROE -2.59% -5.68% -4.80% -2.65% 3.95% 5.94% -3.43% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 90.24 124.08 184.44 195.90 244.77 271.68 187.26 -11.45%
EPS -1.59 -3.69 -6.85 -4.51 6.99 10.24 -5.28 -18.12%
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.6134 0.6492 1.426 1.7044 1.7703 1.7236 1.5405 -14.22%
Adjusted Per Share Value based on latest NOSH - 66,120
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 44.12 56.42 40.44 33.66 40.95 45.62 28.85 7.33%
EPS -0.78 -1.68 -1.50 -0.77 1.17 1.72 -0.81 -0.62%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.2999 0.2952 0.3127 0.2928 0.2962 0.2894 0.2373 3.97%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.35 0.51 1.70 1.32 1.20 1.63 0.49 -
P/RPS 0.39 0.41 0.92 0.67 0.49 0.60 0.26 6.98%
P/EPS -22.04 -13.84 -24.83 -29.28 17.17 15.92 -9.27 15.52%
EY -4.54 -7.23 -4.03 -3.42 5.82 6.28 -10.78 -13.41%
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 1.19 0.77 0.68 0.95 0.32 10.09%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 22/08/13 28/08/12 23/08/11 26/08/10 18/08/09 -
Price 0.315 0.53 1.62 1.34 1.01 1.27 0.69 -
P/RPS 0.35 0.43 0.88 0.68 0.41 0.47 0.37 -0.92%
P/EPS -19.84 -14.38 -23.66 -29.72 14.45 12.40 -13.06 7.21%
EY -5.04 -6.95 -4.23 -3.36 6.92 8.06 -7.66 -6.73%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 0.51 0.82 1.14 0.79 0.57 0.74 0.45 2.10%

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