[JETSON] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1258.61%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 162,726 172,493 220,273 141,467 138,773 169,118 150,361 1.32%
PBT 1,329 -4,338 -4,019 -3,956 -4,000 2,398 1,675 -3.77%
Tax -1,492 -1,581 -2,799 486 -3,141 869 6,002 -
NP -163 -5,919 -6,818 -3,470 -7,141 3,267 7,677 -
-
NP to SH 60 -5,613 -7,422 -3,163 -2,898 2,953 8,495 -56.16%
-
Tax Rate 112.26% - - - - -36.24% -358.33% -
Total Cost 162,889 178,412 227,091 144,937 145,914 165,851 142,684 2.22%
-
Net Worth 113,816 111,024 107,041 118,137 109,033 113,146 112,156 0.24%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 965 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 113,816 111,024 107,041 118,137 109,033 113,146 112,156 0.24%
NOSH 188,313 183,846 163,173 81,699 63,971 64,437 64,539 19.51%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.10% -3.43% -3.10% -2.45% -5.15% 1.93% 5.11% -
ROE 0.05% -5.06% -6.93% -2.68% -2.66% 2.61% 7.57% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 86.41 93.82 134.99 173.16 216.93 262.45 232.98 -15.22%
EPS 0.03 -3.05 -4.55 -3.87 -4.53 4.58 13.16 -63.68%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6044 0.6039 0.656 1.446 1.7044 1.7559 1.7378 -16.12%
Adjusted Per Share Value based on latest NOSH - 81,699
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.28 44.82 57.23 36.76 36.06 43.94 39.07 1.32%
EPS 0.02 -1.46 -1.93 -0.82 -0.75 0.77 2.21 -54.31%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.2957 0.2885 0.2781 0.307 0.2833 0.294 0.2914 0.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.21 0.425 0.71 1.45 1.49 1.28 2.08 -
P/RPS 0.24 0.45 0.53 0.84 0.69 0.49 0.89 -19.60%
P/EPS 659.10 -13.92 -15.61 -37.45 -32.89 27.93 15.80 86.12%
EY 0.15 -7.18 -6.41 -2.67 -3.04 3.58 6.33 -46.37%
DY 0.00 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 0.35 0.70 1.08 1.00 0.87 0.73 1.20 -18.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 23/05/14 21/05/13 18/05/12 30/05/11 27/05/10 -
Price 0.22 0.36 0.585 1.37 1.34 1.28 1.92 -
P/RPS 0.25 0.38 0.43 0.79 0.62 0.49 0.82 -17.94%
P/EPS 690.48 -11.79 -12.86 -35.39 -29.58 27.93 14.59 90.07%
EY 0.14 -8.48 -7.78 -2.83 -3.38 3.58 6.86 -47.69%
DY 0.00 0.00 0.00 0.00 1.12 0.00 0.00 -
P/NAPS 0.36 0.60 0.89 0.95 0.79 0.73 1.10 -16.97%

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