[JETSON] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -8708.22%
YoY- 34.67%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 142,933 116,462 141,064 175,286 173,930 175,610 179,904 -14.18%
PBT -5,254 -10,728 -6,920 -3,618 1,665 1,878 -1,996 90.30%
Tax -894 -172 -240 -2,649 -893 -1,014 -444 59.25%
NP -6,149 -10,900 -7,160 -6,267 772 864 -2,440 84.87%
-
NP to SH -5,712 -10,478 -6,680 -6,107 -69 -598 -3,284 44.48%
-
Tax Rate - - - - 53.63% 53.99% - -
Total Cost 149,082 127,362 148,224 181,553 173,158 174,746 182,344 -12.53%
-
Net Worth 75,529 74,704 78,364 80,078 86,869 86,763 85,718 -8.06%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 75,529 74,704 78,364 80,078 86,869 86,763 85,718 -8.06%
NOSH 211,567 211,567 211,567 211,567 211,567 211,567 211,567 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -4.30% -9.36% -5.08% -3.58% 0.44% 0.49% -1.36% -
ROE -7.56% -14.03% -8.52% -7.63% -0.08% -0.69% -3.83% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 67.56 55.05 66.68 82.85 82.21 83.00 85.11 -14.23%
EPS -2.69 -4.96 -3.16 -2.89 -0.03 -0.28 -1.52 46.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.357 0.3531 0.3704 0.3785 0.4106 0.4101 0.4055 -8.12%
Adjusted Per Share Value based on latest NOSH - 211,567
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 37.14 30.26 36.65 45.54 45.19 45.63 46.74 -14.17%
EPS -1.48 -2.72 -1.74 -1.59 -0.02 -0.16 -0.85 44.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1962 0.1941 0.2036 0.2081 0.2257 0.2254 0.2227 -8.07%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.17 0.17 0.065 0.13 0.14 0.165 0.175 -
P/RPS 0.25 0.31 0.10 0.16 0.17 0.20 0.21 12.29%
P/EPS -6.30 -3.43 -2.06 -4.50 -427.20 -58.38 -11.26 -32.02%
EY -15.88 -29.13 -48.58 -22.20 -0.23 -1.71 -8.88 47.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.18 0.34 0.34 0.40 0.43 7.58%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 27/02/20 27/11/19 27/08/19 29/05/19 -
Price 0.18 0.205 0.17 0.135 0.135 0.135 0.17 -
P/RPS 0.27 0.37 0.25 0.16 0.16 0.16 0.20 22.08%
P/EPS -6.67 -4.14 -5.38 -4.68 -411.95 -47.76 -10.94 -28.03%
EY -15.00 -24.16 -18.57 -21.38 -0.24 -2.09 -9.14 39.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.46 0.36 0.33 0.33 0.42 12.29%

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