[JETSON] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 46.77%
YoY- 53.67%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 167,929 146,979 164,632 169,812 217,135 155,635 129,532 4.41%
PBT -3,721 -22,282 -1,357 -1,177 -3,134 -6,608 -2,553 6.47%
Tax -1,536 -1,682 -1,050 -2,109 -2,781 564 -3,226 -11.62%
NP -5,257 -23,964 -2,407 -3,286 -5,915 -6,044 -5,779 -1.56%
-
NP to SH -5,904 -23,098 -2,088 -2,988 -6,449 -5,778 -2,981 12.05%
-
Tax Rate - - - - - - - -
Total Cost 173,186 170,943 167,039 173,098 223,050 161,679 135,311 4.19%
-
Net Worth 99,282 103,742 114,131 115,424 113,610 120,330 112,696 -2.08%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 965 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 99,282 103,742 114,131 115,424 113,610 120,330 112,696 -2.08%
NOSH 206,667 201,794 189,523 188,172 175,000 84,383 66,120 20.90%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -3.13% -16.30% -1.46% -1.94% -2.72% -3.88% -4.46% -
ROE -5.95% -22.26% -1.83% -2.59% -5.68% -4.80% -2.65% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 81.26 72.84 86.87 90.24 124.08 184.44 195.90 -13.63%
EPS -2.86 -11.45 -1.10 -1.59 -3.69 -6.85 -4.51 -7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
NAPS 0.4804 0.5141 0.6022 0.6134 0.6492 1.426 1.7044 -19.01%
Adjusted Per Share Value based on latest NOSH - 188,172
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 43.63 38.19 42.78 44.12 56.42 40.44 33.66 4.41%
EPS -1.53 -6.00 -0.54 -0.78 -1.68 -1.50 -0.77 12.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.258 0.2696 0.2965 0.2999 0.2952 0.3127 0.2928 -2.08%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.225 0.415 0.23 0.35 0.51 1.70 1.32 -
P/RPS 0.28 0.57 0.26 0.39 0.41 0.92 0.67 -13.52%
P/EPS -7.88 -3.63 -20.88 -22.04 -13.84 -24.83 -29.28 -19.64%
EY -12.70 -27.58 -4.79 -4.54 -7.23 -4.03 -3.42 24.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 0.47 0.81 0.38 0.57 0.79 1.19 0.77 -7.89%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 24/08/17 25/08/16 27/08/15 28/08/14 22/08/13 28/08/12 -
Price 0.22 0.27 0.22 0.315 0.53 1.62 1.34 -
P/RPS 0.27 0.37 0.25 0.35 0.43 0.88 0.68 -14.26%
P/EPS -7.70 -2.36 -19.97 -19.84 -14.38 -23.66 -29.72 -20.14%
EY -12.99 -42.39 -5.01 -5.04 -6.95 -4.23 -3.36 25.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 0.46 0.53 0.37 0.51 0.82 1.14 0.79 -8.61%

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