[JETSON] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	152,880	148,936	155,268	143,844	176,047	169,881	176,888	-9.22%
YoY %	2.65%	-4.08%	7.94%	-18.29%	3.63%	-3.96%	-	-
Horiz. %	86.43%	84.20%	87.78%	81.32%	99.52%	96.04%	100.00%	-
PBT	-24,347	-3,224	-3,548	-5,768	3,032	4,176	5,230	-
YoY %	-655.18%	9.13%	38.49%	-290.24%	-27.39%	-20.15%	-	-
Horiz. %	-465.53%	-61.64%	-67.84%	-110.29%	57.97%	79.85%	100.00%	-
Tax	-1,246	-704	-494	-496	-1,425	-1,446	-1,244	0.10%
YoY %	-76.99%	-42.51%	0.40%	65.19%	1.45%	-16.24%	-	-
Horiz. %	100.16%	56.59%	39.71%	39.87%	114.55%	116.24%	100.00%	-
NP	-25,593	-3,928	-4,042	-6,264	1,607	2,729	3,986	-
YoY %	-551.55%	2.82%	35.47%	-489.79%	-41.11%	-31.54%	-	-
Horiz. %	-642.07%	-98.54%	-101.40%	-157.15%	40.32%	68.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-24,769	-3,678	-3,922	-6,252	1,850	3,002	3,978	-
YoY %	-573.44%	6.22%	37.27%	-437.95%	-38.37%	-24.53%	-	-
Horiz. %	-622.65%	-92.46%	-98.59%	-157.16%	46.51%	75.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	47.00%	34.63%	23.79%	-
YoY %	-	-	-	-	35.72%	45.57%	-	-
Horiz. %	-	-	-	-	197.56%	145.57%	100.00%	-
Total Cost	178,473	152,864	159,310	150,108	174,440	167,152	172,902	2.12%
YoY %	16.75%	-4.05%	6.13%	-13.95%	4.36%	-3.33%	-	-
Horiz. %	103.22%	88.41%	92.14%	86.82%	100.89%	96.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,167	112,368	113,549	113,816	115,700	115,414	115,099	-8.80%
YoY %	-10.86%	-1.04%	-0.23%	-1.63%	0.25%	0.27%	-	-
Horiz. %	87.03%	97.63%	98.65%	98.89%	100.52%	100.27%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	100,167	112,368	113,549	113,816	115,700	115,414	115,099	-8.80%
YoY %	-10.86%	-1.04%	-0.23%	-1.63%	0.25%	0.27%	-	-
Horiz. %	87.03%	97.63%	98.65%	98.89%	100.52%	100.27%	100.00%	-
NOSH	187,967	187,687	188,557	188,313	188,775	187,666	187,641	0.11%
YoY %	0.15%	-0.46%	0.13%	-0.24%	0.59%	0.01%	-	-
Horiz. %	100.17%	100.02%	100.49%	100.36%	100.60%	100.01%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	-16.74%	-2.64%	-2.60%	-4.35%	0.91%	1.61%	2.25%	-
YoY %	-534.09%	-1.54%	40.23%	-578.02%	-43.48%	-28.44%	-	-
Horiz. %	-744.00%	-117.33%	-115.56%	-193.33%	40.44%	71.56%	100.00%	-
ROE	-24.73%	-3.27%	-3.45%	-5.49%	1.60%	2.60%	3.46%	-
YoY %	-656.27%	5.22%	37.16%	-443.13%	-38.46%	-24.86%	-	-
Horiz. %	-714.74%	-94.51%	-99.71%	-158.67%	46.24%	75.14%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	81.33	79.35	82.35	76.39	93.26	90.52	94.27	-9.33%
YoY %	2.50%	-3.64%	7.80%	-18.09%	3.03%	-3.98%	-	-
Horiz. %	86.27%	84.17%	87.36%	81.03%	98.93%	96.02%	100.00%	-
EPS	-13.18	-1.96	-2.08	-3.32	0.98	1.60	2.12	-
YoY %	-572.45%	5.77%	37.35%	-438.78%	-38.75%	-24.53%	-	-
Horiz. %	-621.70%	-92.45%	-98.11%	-156.60%	46.23%	75.47%	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	0.5329	0.5987	0.6022	0.6044	0.6129	0.615	0.6134	-8.91%
YoY %	-10.99%	-0.58%	-0.36%	-1.39%	-0.34%	0.26%	-	-
Horiz. %	86.88%	97.60%	98.17%	98.53%	99.92%	100.26%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 188,313
RPS	39.72	38.70	40.34	37.37	45.74	44.14	45.96	-9.22%
YoY %	2.64%	-4.07%	7.95%	-18.30%	3.62%	-3.96%	-	-
Horiz. %	86.42%	84.20%	87.77%	81.31%	99.52%	96.04%	100.00%	-
EPS	-6.44	-0.96	-1.02	-1.62	0.48	0.78	1.03	-
YoY %	-570.83%	5.88%	37.04%	-437.50%	-38.46%	-24.27%	-	-
Horiz. %	-625.24%	-93.20%	-99.03%	-157.28%	46.60%	75.73%	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	0.2603	0.292	0.295	0.2957	0.3006	0.2999	0.2991	-8.80%
YoY %	-10.86%	-1.02%	-0.24%	-1.63%	0.23%	0.27%	-	-
Horiz. %	87.03%	97.63%	98.63%	98.86%	100.50%	100.27%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	0.33	0.23	0.23	0.21	0.265	0.355	0.35	-
P/RPS	0.41	0.29	0.28	0.27	0.28	0.39	0.37	7.04%
YoY %	41.38%	3.57%	3.70%	-3.57%	-28.21%	5.41%	-	-
Horiz. %	110.81%	78.38%	75.68%	72.97%	75.68%	105.41%	100.00%	-
P/EPS	-2.50	-11.73	-11.06	-6.33	27.04	22.19	16.51	-
YoY %	78.69%	-6.06%	-74.72%	-123.41%	21.86%	34.40%	-	-
Horiz. %	-15.14%	-71.05%	-66.99%	-38.34%	163.78%	134.40%	100.00%	-
EY	-39.93	-8.52	-9.04	-15.81	3.70	4.51	6.06	-
YoY %	-368.66%	5.75%	42.82%	-527.30%	-17.96%	-25.58%	-	-
Horiz. %	-658.91%	-140.59%	-149.17%	-260.89%	61.06%	74.42%	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	0.62	0.38	0.38	0.35	0.43	0.58	0.57	5.73%
YoY %	63.16%	0.00%	8.57%	-18.60%	-25.86%	1.75%	-	-
Horiz. %	108.77%	66.67%	66.67%	61.40%	75.44%	101.75%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	24/11/16	25/08/16	24/05/16	25/02/16	30/11/15	27/08/15	-
Price	0.38	0.295	0.22	0.22	0.26	0.25	0.315	-
P/RPS	0.47	0.37	0.27	0.29	0.28	0.28	0.33	26.45%
YoY %	27.03%	37.04%	-6.90%	3.57%	0.00%	-15.15%	-	-
Horiz. %	142.42%	112.12%	81.82%	87.88%	84.85%	84.85%	100.00%	-
P/EPS	-2.88	-15.05	-10.58	-6.63	26.53	15.63	14.86	-
YoY %	80.86%	-42.25%	-59.58%	-124.99%	69.74%	5.18%	-	-
Horiz. %	-19.38%	-101.28%	-71.20%	-44.62%	178.53%	105.18%	100.00%	-
EY	-34.68	-6.64	-9.45	-15.09	3.77	6.40	6.73	-
YoY %	-422.29%	29.74%	37.38%	-500.27%	-41.09%	-4.90%	-	-
Horiz. %	-515.30%	-98.66%	-140.42%	-224.22%	56.02%	95.10%	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	0.71	0.49	0.37	0.36	0.42	0.41	0.51	24.55%
YoY %	44.90%	32.43%	2.78%	-14.29%	2.44%	-19.61%	-	-
Horiz. %	139.22%	96.08%	72.55%	70.59%	82.35%	80.39%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos