[JETSON] YoY TTM Result on 30-Sep-2023 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -0.3%
YoY- -67.28%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 224,027 201,880 184,744 194,818 145,712 186,503 167,929 4.71%
PBT 8,527 -9,429 -4,933 -5,069 -9,921 -4,742 -3,721 -
Tax -909 -827 -3,057 -2,070 -2,228 -1,542 -1,536 -8.04%
NP 7,618 -10,256 -7,990 -7,139 -12,149 -6,284 -5,257 -
-
NP to SH 11,175 -8,287 -6,774 -6,369 -11,047 -6,985 -5,904 -
-
Tax Rate 10.66% - - - - - - -
Total Cost 216,409 212,136 192,734 201,957 157,861 192,787 173,186 3.62%
-
Net Worth 82,392 39,283 77,415 71,242 74,704 86,763 99,282 -2.93%
Dividend
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 82,392 39,283 77,415 71,242 74,704 86,763 99,282 -2.93%
NOSH 374,509 267,967 267,967 232,667 211,567 211,567 206,667 9.96%
Ratio Analysis
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.40% -5.08% -4.32% -3.66% -8.34% -3.37% -3.13% -
ROE 13.56% -21.10% -8.75% -8.94% -14.79% -8.05% -5.95% -
Per Share
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 59.82 75.34 68.94 83.73 68.87 88.15 81.26 -4.77%
EPS 2.98 -3.09 -2.53 -2.74 -5.22 -3.30 -2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.1466 0.2889 0.3062 0.3531 0.4101 0.4804 -11.73%
Adjusted Per Share Value based on latest NOSH - 267,967
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 58.21 52.45 48.00 50.62 37.86 48.46 43.63 4.71%
EPS 2.90 -2.15 -1.76 -1.65 -2.87 -1.81 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2141 0.1021 0.2011 0.1851 0.1941 0.2254 0.258 -2.93%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/09/24 29/09/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.22 0.19 0.28 0.345 0.17 0.165 0.225 -
P/RPS 0.37 0.25 0.41 0.41 0.25 0.19 0.28 4.55%
P/EPS 7.37 -6.14 -11.08 -12.60 -3.26 -5.00 -7.88 -
EY 13.56 -16.28 -9.03 -7.93 -30.71 -20.01 -12.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.30 0.97 1.13 0.48 0.40 0.47 12.82%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/11/24 29/11/23 12/08/22 26/08/21 27/08/20 27/08/19 21/08/18 -
Price 0.20 0.26 0.255 0.38 0.205 0.135 0.22 -
P/RPS 0.33 0.35 0.37 0.45 0.30 0.15 0.27 3.25%
P/EPS 6.70 -8.41 -10.09 -13.88 -3.93 -4.09 -7.70 -
EY 14.92 -11.89 -9.91 -7.20 -25.47 -24.46 -12.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.77 0.88 1.24 0.58 0.33 0.46 11.51%

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