[JETSON] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.96%
YoY- 42.35%
Quarter Report
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 184,744 194,818 145,712 186,503 167,929 146,979 164,632 1.93%
PBT -4,933 -5,069 -9,921 -4,742 -3,721 -22,282 -1,357 23.98%
Tax -3,057 -2,070 -2,228 -1,542 -1,536 -1,682 -1,050 19.48%
NP -7,990 -7,139 -12,149 -6,284 -5,257 -23,964 -2,407 22.12%
-
NP to SH -6,774 -6,369 -11,047 -6,985 -5,904 -23,098 -2,088 21.65%
-
Tax Rate - - - - - - - -
Total Cost 192,734 201,957 157,861 192,787 173,186 170,943 167,039 2.41%
-
Net Worth 77,415 71,242 74,704 86,763 99,282 103,742 114,131 -6.26%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 77,415 71,242 74,704 86,763 99,282 103,742 114,131 -6.26%
NOSH 267,967 232,667 211,567 211,567 206,667 201,794 189,523 5.93%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -4.32% -3.66% -8.34% -3.37% -3.13% -16.30% -1.46% -
ROE -8.75% -8.94% -14.79% -8.05% -5.95% -22.26% -1.83% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 68.94 83.73 68.87 88.15 81.26 72.84 86.87 -3.77%
EPS -2.53 -2.74 -5.22 -3.30 -2.86 -11.45 -1.10 14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2889 0.3062 0.3531 0.4101 0.4804 0.5141 0.6022 -11.51%
Adjusted Per Share Value based on latest NOSH - 232,667
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 49.09 51.77 38.72 49.56 44.63 39.06 43.75 1.93%
EPS -1.80 -1.69 -2.94 -1.86 -1.57 -6.14 -0.55 21.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2057 0.1893 0.1985 0.2306 0.2638 0.2757 0.3033 -6.26%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.28 0.345 0.17 0.165 0.225 0.415 0.23 -
P/RPS 0.41 0.41 0.25 0.19 0.28 0.57 0.26 7.88%
P/EPS -11.08 -12.60 -3.26 -5.00 -7.88 -3.63 -20.88 -10.01%
EY -9.03 -7.93 -30.71 -20.01 -12.70 -27.58 -4.79 11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 0.48 0.40 0.47 0.81 0.38 16.89%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 12/08/22 26/08/21 27/08/20 27/08/19 21/08/18 24/08/17 25/08/16 -
Price 0.255 0.38 0.205 0.135 0.22 0.27 0.22 -
P/RPS 0.37 0.45 0.30 0.15 0.27 0.37 0.25 6.74%
P/EPS -10.09 -13.88 -3.93 -4.09 -7.70 -2.36 -19.97 -10.75%
EY -9.91 -7.20 -25.47 -24.46 -12.99 -42.39 -5.01 12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.24 0.58 0.33 0.46 0.53 0.37 15.52%

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