[JETSON] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 26.87%
YoY- 48.51%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 204,110 180,714 152,038 182,655 179,854 147,477 159,733 4.16%
PBT -4,078 -8,870 -8,808 -3,541 -2,823 -23,427 -2,518 8.36%
Tax -2,593 -1,466 -2,650 -1,154 -1,850 -1,638 -868 19.99%
NP -6,671 -10,336 -11,458 -4,695 -4,673 -25,065 -3,386 11.95%
-
NP to SH -4,954 -9,621 -10,339 -5,422 -5,297 -24,223 -3,149 7.84%
-
Tax Rate - - - - - - - -
Total Cost 210,781 191,050 163,496 187,350 184,527 172,542 163,119 4.36%
-
Net Worth 76,236 68,892 75,529 86,869 97,960 102,648 111,107 -6.08%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 76,236 68,892 75,529 86,869 97,960 102,648 111,107 -6.08%
NOSH 267,967 232,667 211,567 211,567 206,667 206,667 185,581 6.31%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -3.27% -5.72% -7.54% -2.57% -2.60% -17.00% -2.12% -
ROE -6.50% -13.97% -13.69% -6.24% -5.41% -23.60% -2.83% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 76.17 77.67 71.86 86.33 87.03 71.82 86.07 -2.01%
EPS -1.85 -4.14 -4.89 -2.56 -2.56 -11.80 -1.70 1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2845 0.2961 0.357 0.4106 0.474 0.4999 0.5987 -11.65%
Adjusted Per Share Value based on latest NOSH - 267,967
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 53.03 46.95 39.50 47.46 46.73 38.32 41.50 4.16%
EPS -1.29 -2.50 -2.69 -1.41 -1.38 -6.29 -0.82 7.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1981 0.179 0.1962 0.2257 0.2545 0.2667 0.2887 -6.08%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.21 0.37 0.17 0.14 0.205 0.31 0.23 -
P/RPS 0.28 0.48 0.24 0.16 0.24 0.43 0.27 0.60%
P/EPS -11.36 -8.95 -3.48 -5.46 -8.00 -2.63 -13.55 -2.89%
EY -8.80 -11.18 -28.75 -18.31 -12.50 -38.05 -7.38 2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.25 0.48 0.34 0.43 0.62 0.38 11.74%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 26/11/20 27/11/19 28/11/18 23/11/17 24/11/16 -
Price 0.22 0.28 0.18 0.135 0.20 0.26 0.295 -
P/RPS 0.29 0.36 0.25 0.16 0.23 0.36 0.34 -2.61%
P/EPS -11.90 -6.77 -3.68 -5.27 -7.80 -2.20 -17.39 -6.12%
EY -8.40 -14.77 -27.15 -18.98 -12.82 -45.37 -5.75 6.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.95 0.50 0.33 0.42 0.52 0.49 7.82%

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