[JETSON] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 108.09%
YoY- 114.08%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 48,635 38,967 39,767 48,677 38,677 42,691 42,448 9.46%
PBT -101 517 2,354 261 -1,872 -1,920 -807 -74.88%
Tax -340 -463 -565 -57 -1,285 -202 -37 336.94%
NP -441 54 1,789 204 -3,157 -2,122 -844 -35.05%
-
NP to SH -403 263 1,750 239 -2,953 -2,024 -875 -40.27%
-
Tax Rate - 89.56% 24.00% 21.84% - - - -
Total Cost 49,076 38,913 37,978 48,473 41,834 44,813 43,292 8.69%
-
Net Worth 117,618 115,532 115,424 111,024 113,130 118,272 113,610 2.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 117,618 115,532 115,424 111,024 113,130 118,272 113,610 2.33%
NOSH 191,904 187,857 188,172 183,846 187,581 187,407 175,000 6.32%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.91% 0.14% 4.50% 0.42% -8.16% -4.97% -1.99% -
ROE -0.34% 0.23% 1.52% 0.22% -2.61% -1.71% -0.77% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.34 20.74 21.13 26.48 20.62 22.78 24.26 2.93%
EPS -0.21 0.14 0.93 0.13 -1.57 -1.08 -0.50 -43.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6129 0.615 0.6134 0.6039 0.6031 0.6311 0.6492 -3.75%
Adjusted Per Share Value based on latest NOSH - 183,846
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.15 14.54 14.84 18.17 14.43 15.93 15.84 9.47%
EPS -0.15 0.10 0.65 0.09 -1.10 -0.76 -0.33 -40.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4389 0.4311 0.4307 0.4143 0.4222 0.4414 0.424 2.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.265 0.355 0.35 0.425 0.445 0.53 0.51 -
P/RPS 1.05 1.71 1.66 1.61 2.16 2.33 2.10 -36.92%
P/EPS -126.19 253.57 37.63 326.92 -28.27 -49.07 -102.00 15.19%
EY -0.79 0.39 2.66 0.31 -3.54 -2.04 -0.98 -13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.57 0.70 0.74 0.84 0.79 -33.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 30/11/15 27/08/15 28/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.26 0.25 0.315 0.36 0.425 0.47 0.53 -
P/RPS 1.03 1.21 1.49 1.36 2.06 2.06 2.19 -39.43%
P/EPS -123.81 178.57 33.87 276.92 -27.00 -43.52 -106.00 10.87%
EY -0.81 0.56 2.95 0.36 -3.70 -2.30 -0.94 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.51 0.60 0.70 0.74 0.82 -35.90%

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