[JETSON] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 76.54%
YoY- 90.44%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 164,632 162,726 175,442 166,088 169,812 172,493 159,058 2.32%
PBT -1,357 1,329 3,032 1,260 -1,177 -4,338 -6,216 -63.77%
Tax -1,050 -1,492 -1,425 -2,370 -2,109 -1,581 -1,551 -22.91%
NP -2,407 -163 1,607 -1,110 -3,286 -5,919 -7,767 -54.23%
-
NP to SH -2,088 60 1,862 -701 -2,988 -5,613 -7,549 -57.58%
-
Tax Rate - 112.26% 47.00% 188.10% - - - -
Total Cost 167,039 162,889 173,835 167,198 173,098 178,412 166,825 0.08%
-
Net Worth 114,131 113,816 117,618 115,532 115,424 111,024 113,130 0.58%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 114,131 113,816 117,618 115,532 115,424 111,024 113,130 0.58%
NOSH 189,523 188,313 191,904 187,857 188,172 183,846 187,581 0.68%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -1.46% -0.10% 0.92% -0.67% -1.94% -3.43% -4.88% -
ROE -1.83% 0.05% 1.58% -0.61% -2.59% -5.06% -6.67% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 86.87 86.41 91.42 88.41 90.24 93.82 84.79 1.63%
EPS -1.10 0.03 0.97 -0.37 -1.59 -3.05 -4.02 -57.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6022 0.6044 0.6129 0.615 0.6134 0.6039 0.6031 -0.09%
Adjusted Per Share Value based on latest NOSH - 187,857
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 42.78 42.28 45.58 43.15 44.12 44.82 41.33 2.32%
EPS -0.54 0.02 0.48 -0.18 -0.78 -1.46 -1.96 -57.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2965 0.2957 0.3056 0.3002 0.2999 0.2885 0.2939 0.58%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.23 0.21 0.265 0.355 0.35 0.425 0.445 -
P/RPS 0.26 0.24 0.29 0.40 0.39 0.45 0.52 -37.03%
P/EPS -20.88 659.10 27.31 -95.13 -22.04 -13.92 -11.06 52.80%
EY -4.79 0.15 3.66 -1.05 -4.54 -7.18 -9.04 -34.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.43 0.58 0.57 0.70 0.74 -35.89%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 24/05/16 25/02/16 30/11/15 27/08/15 28/05/15 27/02/15 -
Price 0.22 0.22 0.26 0.25 0.315 0.36 0.425 -
P/RPS 0.25 0.25 0.28 0.28 0.35 0.38 0.50 -37.03%
P/EPS -19.97 690.48 26.80 -67.00 -19.84 -11.79 -10.56 52.98%
EY -5.01 0.14 3.73 -1.49 -5.04 -8.48 -9.47 -34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.42 0.41 0.51 0.60 0.70 -34.65%

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