[JETSON] YoY TTM Result on 30-Sep-2014 [#3]

Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -13.65%
YoY- -9.09%
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 147,477 159,733 166,088 176,153 206,749 131,773 145,345 0.24%
PBT -23,427 -2,518 1,260 -4,910 -6,643 492 -2,867 41.87%
Tax -1,638 -868 -2,370 -2,436 106 -3,350 3,237 -
NP -25,065 -3,386 -1,110 -7,346 -6,537 -2,858 370 -
-
NP to SH -24,223 -3,149 -701 -7,329 -6,718 -1,067 2,296 -
-
Tax Rate - - 188.10% - - 680.89% - -
Total Cost 172,542 163,119 167,198 183,499 213,286 134,631 144,975 2.94%
-
Net Worth 102,648 111,107 115,532 118,272 122,638 113,859 110,728 -1.25%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - 965 -
Div Payout % - - - - - - 42.06% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 102,648 111,107 115,532 118,272 122,638 113,859 110,728 -1.25%
NOSH 206,667 185,581 187,857 187,407 85,373 67,999 64,376 21.43%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -17.00% -2.12% -0.67% -4.17% -3.16% -2.17% 0.25% -
ROE -23.60% -2.83% -0.61% -6.20% -5.48% -0.94% 2.07% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 71.82 86.07 88.41 93.99 242.17 193.78 225.77 -17.36%
EPS -11.80 -1.70 -0.37 -3.91 -7.87 -1.57 3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.4999 0.5987 0.615 0.6311 1.4365 1.6744 1.72 -18.59%
Adjusted Per Share Value based on latest NOSH - 187,407
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 39.19 42.45 44.14 46.81 54.94 35.02 38.62 0.24%
EPS -6.44 -0.84 -0.19 -1.95 -1.79 -0.28 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.2728 0.2953 0.307 0.3143 0.3259 0.3026 0.2943 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.31 0.23 0.355 0.53 1.60 1.26 1.00 -
P/RPS 0.43 0.27 0.40 0.56 0.66 0.65 0.44 -0.38%
P/EPS -2.63 -13.55 -95.13 -13.55 -20.33 -80.30 28.04 -
EY -38.05 -7.38 -1.05 -7.38 -4.92 -1.25 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
P/NAPS 0.62 0.38 0.58 0.84 1.11 0.75 0.58 1.11%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 30/11/15 27/11/14 21/11/13 29/11/12 24/11/11 -
Price 0.26 0.295 0.25 0.47 1.78 1.18 1.37 -
P/RPS 0.36 0.34 0.28 0.50 0.74 0.61 0.61 -8.40%
P/EPS -2.20 -17.39 -67.00 -12.02 -22.62 -75.20 38.41 -
EY -45.37 -5.75 -1.49 -8.32 -4.42 -1.33 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 0.52 0.49 0.41 0.74 1.24 0.70 0.80 -6.92%

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