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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 52,207 46,491 46,387 45,879 41,097 34,566 33,383 34.62%
  QoQ % 12.29% 0.22% 1.11% 11.64% 18.89% 3.54% -
  Horiz. % 156.39% 139.27% 138.95% 137.43% 123.11% 103.54% 100.00%
PBT -4,790 -891 -1,121 -1,351 540 -1,789 -657 274.64%
  QoQ % -437.60% 20.52% 17.02% -350.19% 130.18% -172.30% -
  Horiz. % 729.07% 135.62% 170.62% 205.63% -82.19% 272.30% 100.00%
Tax -484 -551 39 -246 -1,092 -237 -218 69.94%
  QoQ % 12.16% -1,512.82% 115.85% 77.47% -360.76% -8.72% -
  Horiz. % 222.02% 252.75% -17.89% 112.84% 500.92% 108.72% 100.00%
NP -5,274 -1,442 -1,082 -1,597 -552 -2,026 -875 230.12%
  QoQ % -265.74% -33.27% 32.25% -189.31% 72.75% -131.54% -
  Horiz. % 602.74% 164.80% 123.66% 182.51% 63.09% 231.54% 100.00%
NP to SH -5,370 -1,316 -1,082 -1,580 -1,319 -1,923 -787 258.49%
  QoQ % -308.05% -21.63% 31.52% -19.79% 31.41% -144.35% -
  Horiz. % 682.34% 167.22% 137.48% 200.76% 167.60% 244.35% 100.00%
Tax Rate - % - % - % - % 202.22 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 57,481 47,933 47,469 47,476 41,649 36,592 34,258 41.07%
  QoQ % 19.92% 0.98% -0.01% 13.99% 13.82% 6.81% -
  Horiz. % 167.79% 139.92% 138.56% 138.58% 121.57% 106.81% 100.00%
Net Worth 92,472 97,960 99,282 100,357 101,990 102,648 103,742 -7.36%
  QoQ % -5.60% -1.33% -1.07% -1.60% -0.64% -1.05% -
  Horiz. % 89.14% 94.43% 95.70% 96.74% 98.31% 98.95% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 92,472 97,960 99,282 100,357 101,990 102,648 103,742 -7.36%
  QoQ % -5.60% -1.33% -1.07% -1.60% -0.64% -1.05% -
  Horiz. % 89.14% 94.43% 95.70% 96.74% 98.31% 98.95% 100.00%
NOSH 207,896 206,667 206,667 206,667 206,667 205,339 201,794 2.00%
  QoQ % 0.59% 0.00% 0.00% 0.00% 0.65% 1.76% -
  Horiz. % 103.02% 102.41% 102.41% 102.41% 102.41% 101.76% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -10.10 % -3.10 % -2.33 % -3.48 % -1.34 % -5.86 % -2.62 % 145.25%
  QoQ % -225.81% -33.05% 33.05% -159.70% 77.13% -123.66% -
  Horiz. % 385.50% 118.32% 88.93% 132.82% 51.15% 223.66% 100.00%
ROE -5.81 % -1.34 % -1.09 % -1.57 % -1.29 % -1.87 % -0.76 % 286.63%
  QoQ % -333.58% -22.94% 30.57% -21.71% 31.02% -146.05% -
  Horiz. % 764.47% 176.32% 143.42% 206.58% 169.74% 246.05% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.11 22.50 22.45 22.20 19.89 16.83 16.54 31.99%
  QoQ % 11.60% 0.22% 1.13% 11.61% 18.18% 1.75% -
  Horiz. % 151.81% 136.03% 135.73% 134.22% 120.25% 101.75% 100.00%
EPS -2.59 -0.64 -0.52 -0.76 -0.64 -0.94 -0.39 252.09%
  QoQ % -304.69% -23.08% 31.58% -18.75% 31.91% -141.03% -
  Horiz. % 664.10% 164.10% 133.33% 194.87% 164.10% 241.03% 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 0.4448 0.4740 0.4804 0.4856 0.4935 0.4999 0.5141 -9.18%
  QoQ % -6.16% -1.33% -1.07% -1.60% -1.28% -2.76% -
  Horiz. % 86.52% 92.20% 93.44% 94.46% 95.99% 97.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 211,567
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.68 21.97 21.93 21.69 19.43 16.34 15.78 34.63%
  QoQ % 12.34% 0.18% 1.11% 11.63% 18.91% 3.55% -
  Horiz. % 156.40% 139.23% 138.97% 137.45% 123.13% 103.55% 100.00%
EPS -2.54 -0.62 -0.51 -0.75 -0.62 -0.91 -0.37 259.94%
  QoQ % -309.68% -21.57% 32.00% -20.97% 31.87% -145.95% -
  Horiz. % 686.49% 167.57% 137.84% 202.70% 167.57% 245.95% 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 0.4371 0.4630 0.4693 0.4744 0.4821 0.4852 0.4904 -7.36%
  QoQ % -5.59% -1.34% -1.08% -1.60% -0.64% -1.06% -
  Horiz. % 89.13% 94.41% 95.70% 96.74% 98.31% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2000 0.2050 0.2250 0.2300 0.2650 0.3100 0.4150 -
P/RPS 0.80 0.91 1.00 1.04 1.33 1.84 2.51 -53.24%
  QoQ % -12.09% -9.00% -3.85% -21.80% -27.72% -26.69% -
  Horiz. % 31.87% 36.25% 39.84% 41.43% 52.99% 73.31% 100.00%
P/EPS -7.74 -32.19 -42.98 -30.08 -41.52 -33.10 -106.41 -82.49%
  QoQ % 75.96% 25.10% -42.89% 27.55% -25.44% 68.89% -
  Horiz. % 7.27% 30.25% 40.39% 28.27% 39.02% 31.11% 100.00%
EY -12.92 -3.11 -2.33 -3.32 -2.41 -3.02 -0.94 471.06%
  QoQ % -315.43% -33.48% 29.82% -37.76% 20.20% -221.28% -
  Horiz. % 1,374.47% 330.85% 247.87% 353.19% 256.38% 321.28% 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 0.45 0.43 0.47 0.47 0.54 0.62 0.81 -32.35%
  QoQ % 4.65% -8.51% 0.00% -12.96% -12.90% -23.46% -
  Horiz. % 55.56% 53.09% 58.02% 58.02% 66.67% 76.54% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 21/08/18 25/05/18 27/02/18 23/11/17 24/08/17 -
Price 0.1800 0.2000 0.2200 0.2300 0.2500 0.2600 0.2700 -
P/RPS 0.72 0.89 0.98 1.04 1.26 1.54 1.63 -41.91%
  QoQ % -19.10% -9.18% -5.77% -17.46% -18.18% -5.52% -
  Horiz. % 44.17% 54.60% 60.12% 63.80% 77.30% 94.48% 100.00%
P/EPS -6.97 -31.41 -42.02 -30.08 -39.17 -27.76 -69.23 -78.27%
  QoQ % 77.81% 25.25% -39.69% 23.21% -41.10% 59.90% -
  Horiz. % 10.07% 45.37% 60.70% 43.45% 56.58% 40.10% 100.00%
EY -14.35 -3.18 -2.38 -3.32 -2.55 -3.60 -1.44 361.15%
  QoQ % -351.26% -33.61% 28.31% -30.20% 29.17% -150.00% -
  Horiz. % 996.53% 220.83% 165.28% 230.56% 177.08% 250.00% 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 0.42 0.46 0.47 0.51 0.52 0.53 -17.06%
  QoQ % -4.76% -8.70% -2.13% -7.84% -1.92% -1.89% -
  Horiz. % 75.47% 79.25% 86.79% 88.68% 96.23% 98.11% 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.
 


 

1887 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 1.700.00 
 UCREST 0.2650.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.310.00 
 3A 0.9450.00 
 M3TECH 0.0450.00 
Partners & Brokers