[JETSON] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -3580.0%
YoY- 30.12%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 155,269 152,880 159,733 164,632 162,726 175,442 166,088 -4.38%
PBT -22,188 -24,347 -2,518 -1,357 1,329 3,032 1,260 -
Tax -1,556 -1,246 -868 -1,050 -1,492 -1,425 -2,370 -24.44%
NP -23,744 -25,593 -3,386 -2,407 -163 1,607 -1,110 669.15%
-
NP to SH -22,910 -24,769 -3,149 -2,088 60 1,862 -701 920.03%
-
Tax Rate - - - - 112.26% 47.00% 188.10% -
Total Cost 179,013 178,473 163,119 167,039 162,889 173,835 167,198 4.65%
-
Net Worth 98,882 100,167 111,107 114,131 113,816 117,618 115,532 -9.84%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 98,882 100,167 111,107 114,131 113,816 117,618 115,532 -9.84%
NOSH 185,000 187,967 185,581 189,523 188,313 191,904 187,857 -1.01%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -15.29% -16.74% -2.12% -1.46% -0.10% 0.92% -0.67% -
ROE -23.17% -24.73% -2.83% -1.83% 0.05% 1.58% -0.61% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 83.93 81.33 86.07 86.87 86.41 91.42 88.41 -3.40%
EPS -12.38 -13.18 -1.70 -1.10 0.03 0.97 -0.37 936.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.5329 0.5987 0.6022 0.6044 0.6129 0.615 -8.92%
Adjusted Per Share Value based on latest NOSH - 189,523
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 57.94 57.05 59.61 61.44 60.73 65.47 61.98 -4.39%
EPS -8.55 -9.24 -1.18 -0.78 0.02 0.69 -0.26 924.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.369 0.3738 0.4146 0.4259 0.4247 0.4389 0.4311 -9.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.40 0.33 0.23 0.23 0.21 0.265 0.355 -
P/RPS 0.48 0.41 0.27 0.26 0.24 0.29 0.40 12.91%
P/EPS -3.23 -2.50 -13.55 -20.88 659.10 27.31 -95.13 -89.49%
EY -30.96 -39.93 -7.38 -4.79 0.15 3.66 -1.05 852.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 0.38 0.38 0.35 0.43 0.58 18.67%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 24/11/16 25/08/16 24/05/16 25/02/16 30/11/15 -
Price 0.385 0.38 0.295 0.22 0.22 0.26 0.25 -
P/RPS 0.46 0.47 0.34 0.25 0.25 0.28 0.28 39.18%
P/EPS -3.11 -2.88 -17.39 -19.97 690.48 26.80 -67.00 -87.05%
EY -32.17 -34.68 -5.75 -5.01 0.14 3.73 -1.49 673.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.49 0.37 0.36 0.42 0.41 45.50%

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