[JETSON] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -713.24%
YoY- 44.68%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 83,673 45,586 36,087 41,403 32,559 31,418 30,277 96.80%
PBT -144 -1,692 -2,026 -2,781 -109 960 1,669 -
Tax -547 -55 -25 733 -89 -133 -165 122.17%
NP -691 -1,747 -2,051 -2,048 -198 827 1,504 -
-
NP to SH -1,144 -1,848 -2,067 -1,659 -204 767 1,369 -
-
Tax Rate - - - - - 13.85% 9.89% -
Total Cost 84,364 47,333 38,138 43,451 32,757 30,591 28,773 104.72%
-
Net Worth 122,638 120,330 118,137 107,256 113,859 112,696 109,033 8.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 122,638 120,330 118,137 107,256 113,859 112,696 109,033 8.14%
NOSH 85,373 84,383 81,699 73,127 67,999 66,120 63,971 21.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.83% -3.83% -5.68% -4.95% -0.61% 2.63% 4.97% -
ROE -0.93% -1.54% -1.75% -1.55% -0.18% 0.68% 1.26% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 98.01 54.02 44.17 56.62 47.88 47.52 47.33 62.39%
EPS -1.34 -2.19 -2.53 -2.27 -0.30 1.16 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4365 1.426 1.446 1.4667 1.6744 1.7044 1.7044 -10.76%
Adjusted Per Share Value based on latest NOSH - 73,127
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.23 17.01 13.47 15.45 12.15 11.72 11.30 96.81%
EPS -0.43 -0.69 -0.77 -0.62 -0.08 0.29 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4577 0.4491 0.4409 0.4003 0.4249 0.4206 0.4069 8.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.60 1.70 1.45 1.17 1.26 1.32 1.49 -
P/RPS 1.63 3.15 3.28 2.07 2.63 2.78 3.15 -35.51%
P/EPS -119.40 -77.63 -57.31 -51.57 -420.00 113.79 69.63 -
EY -0.84 -1.29 -1.74 -1.94 -0.24 0.88 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.19 1.00 0.80 0.75 0.77 0.87 17.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 21/05/13 27/02/13 29/11/12 28/08/12 18/05/12 -
Price 1.78 1.62 1.37 1.21 1.18 1.34 1.34 -
P/RPS 1.82 3.00 3.10 2.14 2.46 2.82 2.83 -25.47%
P/EPS -132.84 -73.97 -54.15 -53.34 -393.33 115.52 62.62 -
EY -0.75 -1.35 -1.85 -1.87 -0.25 0.87 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.14 0.95 0.82 0.70 0.79 0.79 35.02%

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