[JETSON] YoY TTM Result on 30-Sep-2017 [#3]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4.87%
YoY- -669.23%
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 152,038 182,655 179,854 147,477 159,733 166,088 176,153 -2.42%
PBT -8,808 -3,541 -2,823 -23,427 -2,518 1,260 -4,910 10.22%
Tax -2,650 -1,154 -1,850 -1,638 -868 -2,370 -2,436 1.41%
NP -11,458 -4,695 -4,673 -25,065 -3,386 -1,110 -7,346 7.68%
-
NP to SH -10,339 -5,422 -5,297 -24,223 -3,149 -701 -7,329 5.89%
-
Tax Rate - - - - - 188.10% - -
Total Cost 163,496 187,350 184,527 172,542 163,119 167,198 183,499 -1.90%
-
Net Worth 75,529 86,869 97,960 102,648 111,107 115,532 118,272 -7.19%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 75,529 86,869 97,960 102,648 111,107 115,532 118,272 -7.19%
NOSH 211,567 211,567 206,667 206,667 185,581 187,857 187,407 2.03%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -7.54% -2.57% -2.60% -17.00% -2.12% -0.67% -4.17% -
ROE -13.69% -6.24% -5.41% -23.60% -2.83% -0.61% -6.20% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 71.86 86.33 87.03 71.82 86.07 88.41 93.99 -4.37%
EPS -4.89 -2.56 -2.56 -11.80 -1.70 -0.37 -3.91 3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.357 0.4106 0.474 0.4999 0.5987 0.615 0.6311 -9.05%
Adjusted Per Share Value based on latest NOSH - 206,667
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 40.40 48.54 47.80 39.19 42.45 44.14 46.81 -2.42%
EPS -2.75 -1.44 -1.41 -6.44 -0.84 -0.19 -1.95 5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.2309 0.2603 0.2728 0.2953 0.307 0.3143 -7.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.17 0.14 0.205 0.31 0.23 0.355 0.53 -
P/RPS 0.24 0.16 0.24 0.43 0.27 0.40 0.56 -13.15%
P/EPS -3.48 -5.46 -8.00 -2.63 -13.55 -95.13 -13.55 -20.25%
EY -28.75 -18.31 -12.50 -38.05 -7.38 -1.05 -7.38 25.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.43 0.62 0.38 0.58 0.84 -8.89%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 28/11/18 23/11/17 24/11/16 30/11/15 27/11/14 -
Price 0.18 0.135 0.20 0.26 0.295 0.25 0.47 -
P/RPS 0.25 0.16 0.23 0.36 0.34 0.28 0.50 -10.90%
P/EPS -3.68 -5.27 -7.80 -2.20 -17.39 -67.00 -12.02 -17.88%
EY -27.15 -18.98 -12.82 -45.37 -5.75 -1.49 -8.32 21.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.42 0.52 0.49 0.41 0.74 -6.31%

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