[JETSON] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13.22%
YoY- 149.0%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 77,634 35,961 176,047 127,411 88,444 48,677 159,058 -38.03%
PBT -1,774 -1,442 3,032 3,132 2,615 261 -6,213 -56.67%
Tax -247 -124 -1,425 -1,085 -622 -57 -1,551 -70.65%
NP -2,021 -1,566 1,607 2,047 1,993 204 -7,764 -59.26%
-
NP to SH -1,961 -1,563 1,850 2,252 1,989 239 -7,549 -59.32%
-
Tax Rate - - 47.00% 34.64% 23.79% 21.84% - -
Total Cost 79,655 37,527 174,440 125,364 86,451 48,473 166,822 -38.93%
-
Net Worth 113,549 113,816 115,700 115,414 115,099 111,024 103,681 6.25%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 113,549 113,816 115,700 115,414 115,099 111,024 103,681 6.25%
NOSH 188,557 188,313 188,775 187,666 187,641 183,846 172,027 6.31%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -2.60% -4.35% 0.91% 1.61% 2.25% 0.42% -4.88% -
ROE -1.73% -1.37% 1.60% 1.95% 1.73% 0.22% -7.28% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 41.17 19.10 93.26 67.89 47.13 26.48 92.46 -41.71%
EPS -1.04 -0.83 0.98 1.20 1.06 0.13 -4.40 -61.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6022 0.6044 0.6129 0.615 0.6134 0.6039 0.6027 -0.05%
Adjusted Per Share Value based on latest NOSH - 187,857
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.97 13.42 65.70 47.55 33.01 18.17 59.36 -38.03%
EPS -0.73 -0.58 0.69 0.84 0.74 0.09 -2.82 -59.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4237 0.4247 0.4318 0.4307 0.4295 0.4143 0.3869 6.25%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.23 0.21 0.265 0.355 0.35 0.425 0.445 -
P/RPS 0.56 1.10 0.28 0.52 0.74 1.61 0.48 10.83%
P/EPS -22.12 -25.30 27.04 29.58 33.02 326.92 -10.14 68.28%
EY -4.52 -3.95 3.70 3.38 3.03 0.31 -9.86 -40.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.43 0.58 0.57 0.70 0.74 -35.89%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 24/05/16 25/02/16 30/11/15 27/08/15 28/05/15 27/02/15 -
Price 0.22 0.22 0.26 0.25 0.315 0.36 0.425 -
P/RPS 0.53 1.15 0.28 0.37 0.67 1.36 0.46 9.91%
P/EPS -21.15 -26.51 26.53 20.83 29.72 276.92 -9.68 68.46%
EY -4.73 -3.77 3.77 4.80 3.37 0.36 -10.33 -40.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.42 0.41 0.51 0.60 0.71 -35.26%

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