[JETSON] QoQ TTM Result on 30-Sep-2024 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -11.19%
YoY- 234.85%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 224,027 228,556 224,377 215,487 201,880 199,952 203,724 6.51%
PBT 8,527 8,197 8,480 -1,824 -9,429 -8,463 -9,115 -
Tax -909 704 804 721 -827 -1,619 -1,704 -34.14%
NP 7,618 8,901 9,284 -1,103 -10,256 -10,082 -10,819 -
-
NP to SH 11,175 12,583 13,320 471 -8,287 -8,262 -8,955 -
-
Tax Rate 10.66% -8.59% -9.48% - - - - -
Total Cost 216,409 219,655 215,093 216,590 212,136 210,034 214,543 0.57%
-
Net Worth 82,392 53,593 50,913 42,151 39,283 40,489 41,240 58.42%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 82,392 53,593 50,913 42,151 39,283 40,489 41,240 58.42%
NOSH 374,509 267,967 267,967 267,967 267,967 267,967 267,967 24.92%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.40% 3.89% 4.14% -0.51% -5.08% -5.04% -5.31% -
ROE 13.56% 23.48% 26.16% 1.12% -21.10% -20.41% -21.71% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 59.82 85.29 83.73 80.42 75.34 74.62 76.03 -14.73%
EPS 2.98 4.70 4.97 0.18 -3.09 -3.08 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.19 0.1573 0.1466 0.1511 0.1539 26.81%
Adjusted Per Share Value based on latest NOSH - 374,509
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 59.82 61.03 59.91 57.54 53.91 53.39 54.40 6.51%
EPS 2.98 3.36 3.56 0.13 -2.21 -2.21 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.1431 0.1359 0.1126 0.1049 0.1081 0.1101 58.44%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.22 0.295 0.25 0.275 0.19 0.275 0.205 -
P/RPS 0.37 0.35 0.30 0.34 0.25 0.37 0.27 23.30%
P/EPS 7.37 6.28 5.03 156.46 -6.14 -8.92 -6.13 -
EY 13.56 15.92 19.88 0.64 -16.28 -11.21 -16.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.47 1.32 1.75 1.30 1.82 1.33 -17.27%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 28/05/24 29/02/24 29/11/23 30/08/23 19/05/23 -
Price 0.20 0.21 0.265 0.34 0.26 0.195 0.23 -
P/RPS 0.33 0.25 0.32 0.42 0.35 0.26 0.30 6.54%
P/EPS 6.70 4.47 5.33 193.44 -8.41 -6.32 -6.88 -
EY 14.92 22.36 18.76 0.52 -11.89 -15.81 -14.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 1.39 2.16 1.77 1.29 1.49 -27.95%

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