[JETSON] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -76.48%
YoY- -150.42%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 186,302 157,958 175,286 190,964 147,396 152,880 175,442 1.00%
PBT -5,536 -7,915 -3,618 -8,153 -1,189 -24,347 3,032 -
Tax -2,757 -1,934 -2,649 -1,242 -1,981 -1,246 -1,425 11.61%
NP -8,293 -9,849 -6,267 -9,395 -3,170 -25,593 1,607 -
-
NP to SH -7,025 -9,403 -6,107 -9,348 -3,733 -24,769 1,862 -
-
Tax Rate - - - - - - 47.00% -
Total Cost 194,595 167,807 181,553 200,359 150,566 178,473 173,835 1.89%
-
Net Worth 74,765 69,683 80,078 92,472 101,990 100,167 117,618 -7.26%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 74,765 69,683 80,078 92,472 101,990 100,167 117,618 -7.26%
NOSH 267,967 232,667 211,567 209,567 206,667 187,967 191,904 5.71%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -4.45% -6.24% -3.58% -4.92% -2.15% -16.74% 0.92% -
ROE -9.40% -13.49% -7.63% -10.11% -3.66% -24.73% 1.58% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 75.15 71.79 82.85 91.86 71.32 81.33 91.42 -3.21%
EPS -2.83 -4.27 -2.89 -4.50 -1.81 -13.18 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3016 0.3167 0.3785 0.4448 0.4935 0.5329 0.6129 -11.13%
Adjusted Per Share Value based on latest NOSH - 209,567
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 48.41 41.04 45.54 49.62 38.30 39.72 45.58 1.00%
EPS -1.83 -2.44 -1.59 -2.43 -0.97 -6.44 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1943 0.1811 0.2081 0.2403 0.265 0.2603 0.3056 -7.26%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.21 0.25 0.13 0.20 0.265 0.33 0.265 -
P/RPS 0.28 0.35 0.16 0.22 0.37 0.41 0.29 -0.58%
P/EPS -7.41 -5.85 -4.50 -4.45 -14.67 -2.50 27.31 -
EY -13.49 -17.09 -22.20 -22.48 -6.82 -39.93 3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.34 0.45 0.54 0.62 0.43 8.45%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 27/02/20 28/02/19 27/02/18 23/02/17 25/02/16 -
Price 0.175 0.195 0.135 0.18 0.25 0.38 0.26 -
P/RPS 0.23 0.27 0.16 0.20 0.35 0.47 0.28 -3.22%
P/EPS -6.18 -4.56 -4.68 -4.00 -13.84 -2.88 26.80 -
EY -16.19 -21.92 -21.38 -24.98 -7.23 -34.68 3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.36 0.40 0.51 0.71 0.42 5.52%

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