[JETSON] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -64.62%
YoY- -53.97%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 173,274 190,182 196,356 157,958 142,933 116,462 141,064 14.68%
PBT -6,528 -5,036 -496 -7,915 -5,254 -10,728 -6,920 -3.80%
Tax -270 -444 -972 -1,934 -894 -172 -240 8.16%
NP -6,798 -5,480 -1,468 -9,849 -6,149 -10,900 -7,160 -3.39%
-
NP to SH -6,002 -4,410 -504 -9,403 -5,712 -10,478 -6,680 -6.88%
-
Tax Rate - - - - - - - -
Total Cost 180,073 195,662 197,824 167,807 149,082 127,362 148,224 13.84%
-
Net Worth 68,892 71,242 73,615 69,683 75,529 74,704 78,364 -8.22%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 68,892 71,242 73,615 69,683 75,529 74,704 78,364 -8.22%
NOSH 232,667 232,667 232,667 232,667 211,567 211,567 211,567 6.53%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -3.92% -2.88% -0.75% -6.24% -4.30% -9.36% -5.08% -
ROE -8.71% -6.19% -0.68% -13.49% -7.56% -14.03% -8.52% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 74.47 81.74 84.39 71.79 67.56 55.05 66.68 7.63%
EPS -2.57 -1.90 -0.20 -4.40 -2.69 -4.96 -3.16 -12.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2961 0.3062 0.3164 0.3167 0.357 0.3531 0.3704 -13.85%
Adjusted Per Share Value based on latest NOSH - 232,667
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 45.02 49.41 51.02 41.04 37.14 30.26 36.65 14.68%
EPS -1.56 -1.15 -0.13 -2.44 -1.48 -2.72 -1.74 -7.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.179 0.1851 0.1913 0.1811 0.1962 0.1941 0.2036 -8.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.37 0.345 0.205 0.25 0.17 0.17 0.065 -
P/RPS 0.50 0.42 0.24 0.35 0.25 0.31 0.10 192.11%
P/EPS -14.34 -18.20 -94.64 -5.85 -6.30 -3.43 -2.06 264.14%
EY -6.97 -5.49 -1.06 -17.09 -15.88 -29.13 -48.58 -72.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.13 0.65 0.79 0.48 0.48 0.18 263.56%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 19/05/21 25/02/21 26/11/20 27/08/20 30/06/20 -
Price 0.28 0.38 0.265 0.195 0.18 0.205 0.17 -
P/RPS 0.38 0.46 0.31 0.27 0.27 0.37 0.25 32.16%
P/EPS -10.85 -20.05 -122.33 -4.56 -6.67 -4.14 -5.38 59.55%
EY -9.21 -4.99 -0.82 -21.92 -15.00 -24.16 -18.57 -37.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.24 0.84 0.62 0.50 0.58 0.46 62.10%

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