[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -857.14%
YoY- -250.99%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 221,118 165,346 81,673 36,087 135,657 94,254 61,695 133.65%
PBT -4,428 -3,862 -3,718 -2,026 -261 2,520 2,629 -
Tax -2,797 -627 -80 -25 346 -387 -298 343.14%
NP -7,225 -4,489 -3,798 -2,051 85 2,133 2,331 -
-
NP to SH -7,792 -5,059 -3,915 -2,067 273 1,932 2,136 -
-
Tax Rate - - - - - 15.36% 11.34% -
Total Cost 228,343 169,835 85,471 38,138 135,572 92,121 59,364 144.89%
-
Net Worth 113,455 120,518 118,530 118,137 97,303 110,407 110,656 1.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 113,455 120,518 118,530 118,137 97,303 110,407 110,656 1.67%
NOSH 84,309 83,897 83,121 81,699 66,341 65,938 64,924 18.97%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.27% -2.71% -4.65% -5.68% 0.06% 2.26% 3.78% -
ROE -6.87% -4.20% -3.30% -1.75% 0.28% 1.75% 1.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 262.27 197.08 98.26 44.17 204.48 142.94 95.03 96.39%
EPS -9.24 -6.03 -4.71 -2.53 0.41 2.93 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3457 1.4365 1.426 1.446 1.4667 1.6744 1.7044 -14.53%
Adjusted Per Share Value based on latest NOSH - 81,699
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.45 42.96 21.22 9.38 35.25 24.49 16.03 133.64%
EPS -2.02 -1.31 -1.02 -0.54 0.07 0.50 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2948 0.3131 0.308 0.307 0.2528 0.2869 0.2875 1.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.63 1.60 1.70 1.45 1.17 1.26 1.32 -
P/RPS 0.62 0.81 1.73 3.28 0.57 0.88 1.39 -41.53%
P/EPS -17.64 -26.53 -36.09 -57.31 284.32 43.00 40.12 -
EY -5.67 -3.77 -2.77 -1.74 0.35 2.33 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.11 1.19 1.00 0.80 0.75 0.77 35.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 21/05/13 27/02/13 29/11/12 28/08/12 -
Price 0.82 1.78 1.62 1.37 1.21 1.18 1.34 -
P/RPS 0.31 0.90 1.65 3.10 0.59 0.83 1.41 -63.47%
P/EPS -8.87 -29.52 -34.39 -54.15 294.04 40.27 40.73 -
EY -11.27 -3.39 -2.91 -1.85 0.34 2.48 2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.24 1.14 0.95 0.82 0.70 0.79 -15.79%

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