Highlights

[JETSON] QoQ Quarter Result on 2018-09-30 [#3]

Stock [JETSON]: KUMPULAN JETSON BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -21.63%    YoY -     31.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 42,829 44,976 52,207 46,491 46,387 45,879 41,097 2.80%
  QoQ % -4.77% -13.85% 12.29% 0.22% 1.11% 11.64% -
  Horiz. % 104.21% 109.44% 127.03% 113.13% 112.87% 111.64% 100.00%
PBT 1,438 -499 -4,790 -891 -1,121 -1,351 540 92.47%
  QoQ % 388.18% 89.58% -437.60% 20.52% 17.02% -350.19% -
  Horiz. % 266.30% -92.41% -887.04% -165.00% -207.59% -250.19% 100.00%
Tax -396 -111 -484 -551 39 -246 -1,092 -49.24%
  QoQ % -256.76% 77.07% 12.16% -1,512.82% 115.85% 77.47% -
  Horiz. % 36.26% 10.16% 44.32% 50.46% -3.57% 22.53% 100.00%
NP 1,042 -610 -5,274 -1,442 -1,082 -1,597 -552 -
  QoQ % 270.82% 88.43% -265.74% -33.27% 32.25% -189.31% -
  Horiz. % -188.77% 110.51% 955.43% 261.23% 196.01% 289.31% 100.00%
NP to SH 522 -821 -5,370 -1,316 -1,082 -1,580 -1,319 -
  QoQ % 163.58% 84.71% -308.05% -21.63% 31.52% -19.79% -
  Horiz. % -39.58% 62.24% 407.13% 99.77% 82.03% 119.79% 100.00%
Tax Rate 27.54 % - % - % - % - % - % 202.22 % -73.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.62% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 41,787 45,586 57,481 47,933 47,469 47,476 41,649 0.22%
  QoQ % -8.33% -20.69% 19.92% 0.98% -0.01% 13.99% -
  Horiz. % 100.33% 109.45% 138.01% 115.09% 113.97% 113.99% 100.00%
Net Worth 86,763 85,718 92,472 97,960 99,282 100,357 101,990 -10.25%
  QoQ % 1.22% -7.30% -5.60% -1.33% -1.07% -1.60% -
  Horiz. % 85.07% 84.05% 90.67% 96.05% 97.35% 98.40% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 86,763 85,718 92,472 97,960 99,282 100,357 101,990 -10.25%
  QoQ % 1.22% -7.30% -5.60% -1.33% -1.07% -1.60% -
  Horiz. % 85.07% 84.05% 90.67% 96.05% 97.35% 98.40% 100.00%
NOSH 211,567 211,389 207,896 206,667 206,667 206,667 206,667 1.58%
  QoQ % 0.08% 1.68% 0.59% 0.00% 0.00% 0.00% -
  Horiz. % 102.37% 102.28% 100.59% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.43 % -1.36 % -10.10 % -3.10 % -2.33 % -3.48 % -1.34 % -
  QoQ % 278.68% 86.53% -225.81% -33.05% 33.05% -159.70% -
  Horiz. % -181.34% 101.49% 753.73% 231.34% 173.88% 259.70% 100.00%
ROE 0.60 % -0.96 % -5.81 % -1.34 % -1.09 % -1.57 % -1.29 % -
  QoQ % 162.50% 83.48% -333.58% -22.94% 30.57% -21.71% -
  Horiz. % -46.51% 74.42% 450.39% 103.88% 84.50% 121.71% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.24 21.28 25.11 22.50 22.45 22.20 19.89 1.17%
  QoQ % -4.89% -15.25% 11.60% 0.22% 1.13% 11.61% -
  Horiz. % 101.76% 106.99% 126.24% 113.12% 112.87% 111.61% 100.00%
EPS 0.24 -0.38 -2.59 -0.64 -0.52 -0.76 -0.64 -
  QoQ % 163.16% 85.33% -304.69% -23.08% 31.58% -18.75% -
  Horiz. % -37.50% 59.38% 404.69% 100.00% 81.25% 118.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4101 0.4055 0.4448 0.4740 0.4804 0.4856 0.4935 -11.64%
  QoQ % 1.13% -8.84% -6.16% -1.33% -1.07% -1.60% -
  Horiz. % 83.10% 82.17% 90.13% 96.05% 97.35% 98.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 211,567
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.24 21.26 24.68 21.97 21.93 21.69 19.43 2.77%
  QoQ % -4.80% -13.86% 12.34% 0.18% 1.11% 11.63% -
  Horiz. % 104.17% 109.42% 127.02% 113.07% 112.87% 111.63% 100.00%
EPS 0.24 -0.39 -2.54 -0.62 -0.51 -0.75 -0.62 -
  QoQ % 161.54% 84.65% -309.68% -21.57% 32.00% -20.97% -
  Horiz. % -38.71% 62.90% 409.68% 100.00% 82.26% 120.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4101 0.4052 0.4371 0.4630 0.4693 0.4744 0.4821 -10.25%
  QoQ % 1.21% -7.30% -5.59% -1.34% -1.08% -1.60% -
  Horiz. % 85.07% 84.05% 90.67% 96.04% 97.34% 98.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1650 0.1750 0.2000 0.2050 0.2250 0.2300 0.2650 -
P/RPS 0.82 0.82 0.80 0.91 1.00 1.04 1.33 -27.62%
  QoQ % 0.00% 2.50% -12.09% -9.00% -3.85% -21.80% -
  Horiz. % 61.65% 61.65% 60.15% 68.42% 75.19% 78.20% 100.00%
P/EPS 66.87 -45.06 -7.74 -32.19 -42.98 -30.08 -41.52 -
  QoQ % 248.40% -482.17% 75.96% 25.10% -42.89% 27.55% -
  Horiz. % -161.05% 108.53% 18.64% 77.53% 103.52% 72.45% 100.00%
EY 1.50 -2.22 -12.92 -3.11 -2.33 -3.32 -2.41 -
  QoQ % 167.57% 82.82% -315.43% -33.48% 29.82% -37.76% -
  Horiz. % -62.24% 92.12% 536.10% 129.05% 96.68% 137.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.43 0.45 0.43 0.47 0.47 0.54 -18.18%
  QoQ % -6.98% -4.44% 4.65% -8.51% 0.00% -12.96% -
  Horiz. % 74.07% 79.63% 83.33% 79.63% 87.04% 87.04% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 28/02/19 28/11/18 21/08/18 25/05/18 27/02/18 -
Price 0.1350 0.1700 0.1800 0.2000 0.2200 0.2300 0.2500 -
P/RPS 0.67 0.80 0.72 0.89 0.98 1.04 1.26 -34.44%
  QoQ % -16.25% 11.11% -19.10% -9.18% -5.77% -17.46% -
  Horiz. % 53.17% 63.49% 57.14% 70.63% 77.78% 82.54% 100.00%
P/EPS 54.72 -43.77 -6.97 -31.41 -42.02 -30.08 -39.17 -
  QoQ % 225.02% -527.98% 77.81% 25.25% -39.69% 23.21% -
  Horiz. % -139.70% 111.74% 17.79% 80.19% 107.28% 76.79% 100.00%
EY 1.83 -2.28 -14.35 -3.18 -2.38 -3.32 -2.55 -
  QoQ % 180.26% 84.11% -351.26% -33.61% 28.31% -30.20% -
  Horiz. % -71.76% 89.41% 562.75% 124.71% 93.33% 130.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.42 0.40 0.42 0.46 0.47 0.51 -25.25%
  QoQ % -21.43% 5.00% -4.76% -8.70% -2.13% -7.84% -
  Horiz. % 64.71% 82.35% 78.43% 82.35% 90.20% 92.16% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  373  487  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.44+0.12 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers