[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 72.65%
YoY- -103.41%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 157,958 107,200 58,231 35,266 175,286 130,448 87,805 47.65%
PBT -7,915 -3,941 -5,364 -1,730 -3,618 1,249 939 -
Tax -1,934 -671 -86 -60 -2,649 -670 -507 143.14%
NP -9,849 -4,612 -5,450 -1,790 -6,267 579 432 -
-
NP to SH -9,403 -4,284 -5,239 -1,670 -6,107 -52 -299 885.95%
-
Tax Rate - - - - - 53.64% 53.99% -
Total Cost 167,807 111,812 63,681 37,056 181,553 129,869 87,373 54.20%
-
Net Worth 69,683 75,529 74,704 78,364 80,078 86,869 86,763 -13.53%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 69,683 75,529 74,704 78,364 80,078 86,869 86,763 -13.53%
NOSH 232,667 211,567 211,567 211,567 211,567 211,567 211,567 6.51%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -6.24% -4.30% -9.36% -5.08% -3.58% 0.44% 0.49% -
ROE -13.49% -5.67% -7.01% -2.13% -7.63% -0.06% -0.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 71.79 50.67 27.52 16.67 82.85 61.66 41.50 43.86%
EPS -4.40 -2.02 -2.48 -0.79 -2.89 -0.02 -0.14 885.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3167 0.357 0.3531 0.3704 0.3785 0.4106 0.4101 -15.76%
Adjusted Per Share Value based on latest NOSH - 211,567
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 41.98 28.49 15.47 9.37 46.58 34.67 23.33 47.67%
EPS -2.50 -1.14 -1.39 -0.44 -1.62 -0.01 -0.08 881.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1852 0.2007 0.1985 0.2082 0.2128 0.2309 0.2306 -13.54%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.25 0.17 0.17 0.065 0.13 0.14 0.165 -
P/RPS 0.35 0.34 0.62 0.39 0.16 0.23 0.40 -8.48%
P/EPS -5.85 -8.40 -6.87 -8.23 -4.50 -569.60 -116.75 -86.28%
EY -17.09 -11.91 -14.57 -12.14 -22.20 -0.18 -0.86 627.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.48 0.48 0.18 0.34 0.34 0.40 57.09%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 30/06/20 27/02/20 27/11/19 27/08/19 -
Price 0.195 0.18 0.205 0.17 0.135 0.135 0.135 -
P/RPS 0.27 0.36 0.74 1.02 0.16 0.22 0.33 -12.46%
P/EPS -4.56 -8.89 -8.28 -21.54 -4.68 -549.26 -95.52 -86.71%
EY -21.92 -11.25 -12.08 -4.64 -21.38 -0.18 -1.05 651.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.58 0.46 0.36 0.33 0.33 51.96%

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