[JETSON] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -13.9%
YoY- 19.01%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 199,952 181,069 171,781 165,576 190,061 154,925 155,269 4.12%
PBT -8,463 -6,231 -6,309 -4,849 -7,301 -3,257 -22,188 -14.28%
Tax -1,619 -2,807 -2,117 -2,598 -1,107 -1,793 -1,556 0.63%
NP -10,082 -9,038 -8,426 -7,447 -8,408 -5,050 -23,744 -12.80%
-
NP to SH -8,262 -7,964 -7,859 -6,956 -8,589 -5,609 -22,910 -15.05%
-
Tax Rate - - - - - - - -
Total Cost 210,034 190,107 180,207 173,023 198,469 159,975 179,013 2.58%
-
Net Worth 40,489 79,023 73,615 78,364 85,718 100,357 98,882 -13.30%
Dividend
30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 40,489 79,023 73,615 78,364 85,718 100,357 98,882 -13.30%
NOSH 267,967 267,967 232,667 211,567 211,567 206,667 185,000 6.10%
Ratio Analysis
30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -5.04% -4.99% -4.91% -4.50% -4.42% -3.26% -15.29% -
ROE -20.41% -10.08% -10.68% -8.88% -10.02% -5.59% -23.17% -
Per Share
30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 74.62 67.57 73.83 78.26 89.91 74.96 83.93 -1.86%
EPS -3.08 -2.97 -3.38 -3.29 -4.06 -2.71 -12.38 -19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1511 0.2949 0.3164 0.3704 0.4055 0.4856 0.5345 -18.29%
Adjusted Per Share Value based on latest NOSH - 211,567
30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 51.95 47.05 44.63 43.02 49.38 40.25 40.34 4.12%
EPS -2.15 -2.07 -2.04 -1.81 -2.23 -1.46 -5.95 -15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.2053 0.1913 0.2036 0.2227 0.2608 0.2569 -13.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/06/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.275 0.17 0.205 0.065 0.175 0.23 0.40 -
P/RPS 0.37 0.25 0.28 0.08 0.19 0.31 0.48 -4.07%
P/EPS -8.92 -5.72 -6.07 -1.98 -4.31 -8.47 -3.23 17.64%
EY -11.21 -17.48 -16.48 -50.58 -23.22 -11.80 -30.96 -14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.58 0.65 0.18 0.43 0.47 0.75 15.23%
Price Multiplier on Announcement Date
30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/08/23 25/05/22 19/05/21 30/06/20 29/05/19 25/05/18 25/05/17 -
Price 0.195 0.195 0.265 0.17 0.17 0.23 0.385 -
P/RPS 0.26 0.29 0.36 0.22 0.19 0.31 0.46 -8.72%
P/EPS -6.32 -6.56 -7.85 -5.17 -4.18 -8.47 -3.11 12.01%
EY -15.81 -15.24 -12.75 -19.34 -23.90 -11.80 -32.17 -10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.66 0.84 0.46 0.42 0.47 0.72 9.77%

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