Highlights

[JETSON] YoY Quarter Result on 2020-06-30 [#2]

Stock [JETSON]: KUMPULAN JETSON BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -113.71%    YoY -     -783.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 22,965 42,829 46,387 33,383 41,673 39,767 42,448 -9.72%
  YoY % -46.38% -7.67% 38.95% -19.89% 4.79% -6.32% -
  Horiz. % 54.10% 100.90% 109.28% 78.64% 98.17% 93.68% 100.00%
PBT -3,634 1,438 -1,121 -657 -332 2,354 -807 28.48%
  YoY % -352.71% 228.28% -70.62% -97.89% -114.10% 391.70% -
  Horiz. % 450.31% -178.19% 138.91% 81.41% 41.14% -291.70% 100.00%
Tax -26 -396 39 -218 -123 -565 -37 -5.71%
  YoY % 93.43% -1,115.38% 117.89% -77.24% 78.23% -1,427.03% -
  Horiz. % 70.27% 1,070.27% -105.41% 589.19% 332.43% 1,527.03% 100.00%
NP -3,660 1,042 -1,082 -875 -455 1,789 -844 27.67%
  YoY % -451.25% 196.30% -23.66% -92.31% -125.43% 311.97% -
  Horiz. % 433.65% -123.46% 128.20% 103.67% 53.91% -211.97% 100.00%
NP to SH -3,569 522 -1,082 -787 -398 1,750 -875 26.38%
  YoY % -783.72% 148.24% -37.48% -97.74% -122.74% 300.00% -
  Horiz. % 407.89% -59.66% 123.66% 89.94% 45.49% -200.00% 100.00%
Tax Rate - % 27.54 % - % - % - % 24.00 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.75% 0.00% 0.00% 0.00% 100.00% -
Total Cost 26,625 41,787 47,469 34,258 42,128 37,978 43,292 -7.78%
  YoY % -36.28% -11.97% 38.56% -18.68% 10.93% -12.27% -
  Horiz. % 61.50% 96.52% 109.65% 79.13% 97.31% 87.73% 100.00%
Net Worth 74,704 86,763 99,282 103,742 114,131 115,424 113,610 -6.74%
  YoY % -13.90% -12.61% -4.30% -9.10% -1.12% 1.60% -
  Horiz. % 65.76% 76.37% 87.39% 91.31% 100.46% 101.60% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 74,704 86,763 99,282 103,742 114,131 115,424 113,610 -6.74%
  YoY % -13.90% -12.61% -4.30% -9.10% -1.12% 1.60% -
  Horiz. % 65.76% 76.37% 87.39% 91.31% 100.46% 101.60% 100.00%
NOSH 211,567 211,567 206,667 201,794 189,523 188,172 175,000 3.21%
  YoY % 0.00% 2.37% 2.41% 6.47% 0.72% 7.53% -
  Horiz. % 120.90% 120.90% 118.10% 115.31% 108.30% 107.53% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -15.94 % 2.43 % -2.33 % -2.62 % -1.09 % 4.50 % -1.99 % 41.41%
  YoY % -755.97% 204.29% 11.07% -140.37% -124.22% 326.13% -
  Horiz. % 801.01% -122.11% 117.09% 131.66% 54.77% -226.13% 100.00%
ROE -4.78 % 0.60 % -1.09 % -0.76 % -0.35 % 1.52 % -0.77 % 35.53%
  YoY % -896.67% 155.05% -43.42% -117.14% -123.03% 297.40% -
  Horiz. % 620.78% -77.92% 141.56% 98.70% 45.45% -197.40% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.85 20.24 22.45 16.54 21.99 21.13 24.26 -12.54%
  YoY % -46.39% -9.84% 35.73% -24.78% 4.07% -12.90% -
  Horiz. % 44.72% 83.43% 92.54% 68.18% 90.64% 87.10% 100.00%
EPS -1.69 0.24 -0.52 -0.39 -0.21 0.93 -0.50 22.48%
  YoY % -804.17% 146.15% -33.33% -85.71% -122.58% 286.00% -
  Horiz. % 338.00% -48.00% 104.00% 78.00% 42.00% -186.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3531 0.4101 0.4804 0.5141 0.6022 0.6134 0.6492 -9.64%
  YoY % -13.90% -14.63% -6.56% -14.63% -1.83% -5.51% -
  Horiz. % 54.39% 63.17% 74.00% 79.19% 92.76% 94.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 211,567
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.85 20.24 21.93 15.78 19.70 18.80 20.06 -9.73%
  YoY % -46.39% -7.71% 38.97% -19.90% 4.79% -6.28% -
  Horiz. % 54.09% 100.90% 109.32% 78.66% 98.21% 93.72% 100.00%
EPS -1.69 0.24 -0.51 -0.37 -0.19 0.83 -0.41 26.60%
  YoY % -804.17% 147.06% -37.84% -94.74% -122.89% 302.44% -
  Horiz. % 412.20% -58.54% 124.39% 90.24% 46.34% -202.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3531 0.4101 0.4693 0.4904 0.5395 0.5456 0.5370 -6.74%
  YoY % -13.90% -12.61% -4.30% -9.10% -1.12% 1.60% -
  Horiz. % 65.75% 76.37% 87.39% 91.32% 100.47% 101.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1700 0.1650 0.2250 0.4150 0.2300 0.3500 0.5100 -
P/RPS 1.57 0.82 1.00 2.51 1.05 1.66 2.10 -4.73%
  YoY % 91.46% -18.00% -60.16% 139.05% -36.75% -20.95% -
  Horiz. % 74.76% 39.05% 47.62% 119.52% 50.00% 79.05% 100.00%
P/EPS -10.08 66.87 -42.98 -106.41 -109.52 37.63 -102.00 -31.98%
  YoY % -115.07% 255.58% 59.61% 2.84% -391.04% 136.89% -
  Horiz. % 9.88% -65.56% 42.14% 104.32% 107.37% -36.89% 100.00%
EY -9.92 1.50 -2.33 -0.94 -0.91 2.66 -0.98 47.03%
  YoY % -761.33% 164.38% -147.87% -3.30% -134.21% 371.43% -
  Horiz. % 1,012.24% -153.06% 237.76% 95.92% 92.86% -271.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.40 0.47 0.81 0.38 0.57 0.79 -7.96%
  YoY % 20.00% -14.89% -41.98% 113.16% -33.33% -27.85% -
  Horiz. % 60.76% 50.63% 59.49% 102.53% 48.10% 72.15% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 21/08/18 24/08/17 25/08/16 27/08/15 28/08/14 -
Price 0.2050 0.1350 0.2200 0.2700 0.2200 0.3150 0.5300 -
P/RPS 1.89 0.67 0.98 1.63 1.00 1.49 2.19 -2.42%
  YoY % 182.09% -31.63% -39.88% 63.00% -32.89% -31.96% -
  Horiz. % 86.30% 30.59% 44.75% 74.43% 45.66% 68.04% 100.00%
P/EPS -12.15 54.72 -42.02 -69.23 -104.76 33.87 -106.00 -30.28%
  YoY % -122.20% 230.22% 39.30% 33.92% -409.30% 131.95% -
  Horiz. % 11.46% -51.62% 39.64% 65.31% 98.83% -31.95% 100.00%
EY -8.23 1.83 -2.38 -1.44 -0.95 2.95 -0.94 43.52%
  YoY % -549.73% 176.89% -65.28% -51.58% -132.20% 413.83% -
  Horiz. % 875.53% -194.68% 253.19% 153.19% 101.06% -313.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.33 0.46 0.53 0.37 0.51 0.82 -5.60%
  YoY % 75.76% -28.26% -13.21% 43.24% -27.45% -37.80% -
  Horiz. % 70.73% 40.24% 56.10% 64.63% 45.12% 62.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS