[JETSON] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.42%
YoY- -12.98%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 228,556 199,952 181,069 171,781 165,576 190,061 154,925 6.41%
PBT 8,197 -8,463 -6,231 -6,309 -4,849 -7,301 -3,257 -
Tax 704 -1,619 -2,807 -2,117 -2,598 -1,107 -1,793 -
NP 8,901 -10,082 -9,038 -8,426 -7,447 -8,408 -5,050 -
-
NP to SH 12,583 -8,262 -7,964 -7,859 -6,956 -8,589 -5,609 -
-
Tax Rate -8.59% - - - - - - -
Total Cost 219,655 210,034 190,107 180,207 173,023 198,469 159,975 5.19%
-
Net Worth 53,593 40,489 79,023 73,615 78,364 85,718 100,357 -9.54%
Dividend
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 53,593 40,489 79,023 73,615 78,364 85,718 100,357 -9.54%
NOSH 267,967 267,967 267,967 232,667 211,567 211,567 206,667 4.24%
Ratio Analysis
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.89% -5.04% -4.99% -4.91% -4.50% -4.42% -3.26% -
ROE 23.48% -20.41% -10.08% -10.68% -8.88% -10.02% -5.59% -
Per Share
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 85.29 74.62 67.57 73.83 78.26 89.91 74.96 2.08%
EPS 4.70 -3.08 -2.97 -3.38 -3.29 -4.06 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1511 0.2949 0.3164 0.3704 0.4055 0.4856 -13.22%
Adjusted Per Share Value based on latest NOSH - 232,667
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 59.38 51.95 47.05 44.63 43.02 49.38 40.25 6.41%
EPS 3.27 -2.15 -2.07 -2.04 -1.81 -2.23 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1392 0.1052 0.2053 0.1913 0.2036 0.2227 0.2608 -9.55%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/06/24 30/06/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.295 0.275 0.17 0.205 0.065 0.175 0.23 -
P/RPS 0.35 0.37 0.25 0.28 0.08 0.19 0.31 1.95%
P/EPS 6.28 -8.92 -5.72 -6.07 -1.98 -4.31 -8.47 -
EY 15.92 -11.21 -17.48 -16.48 -50.58 -23.22 -11.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.82 0.58 0.65 0.18 0.43 0.47 19.99%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/08/24 30/08/23 25/05/22 19/05/21 30/06/20 29/05/19 25/05/18 -
Price 0.21 0.195 0.195 0.265 0.17 0.17 0.23 -
P/RPS 0.25 0.26 0.29 0.36 0.22 0.19 0.31 -3.38%
P/EPS 4.47 -6.32 -6.56 -7.85 -5.17 -4.18 -8.47 -
EY 22.36 -15.81 -15.24 -12.75 -19.34 -23.90 -11.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.29 0.66 0.84 0.46 0.42 0.47 13.71%

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