[JETSON] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -686.57%
YoY- -1430.24%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 147,477 146,979 155,269 152,880 159,733 164,632 162,726 -6.34%
PBT -23,427 -22,282 -22,188 -24,347 -2,518 -1,357 1,329 -
Tax -1,638 -1,682 -1,556 -1,246 -868 -1,050 -1,492 6.41%
NP -25,065 -23,964 -23,744 -25,593 -3,386 -2,407 -163 2761.47%
-
NP to SH -24,223 -23,098 -22,910 -24,769 -3,149 -2,088 60 -
-
Tax Rate - - - - - - 112.26% -
Total Cost 172,542 170,943 179,013 178,473 163,119 167,039 162,889 3.90%
-
Net Worth 102,648 103,742 98,882 100,167 111,107 114,131 113,816 -6.64%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 102,648 103,742 98,882 100,167 111,107 114,131 113,816 -6.64%
NOSH 206,667 201,794 185,000 187,967 185,581 189,523 188,313 6.39%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -17.00% -16.30% -15.29% -16.74% -2.12% -1.46% -0.10% -
ROE -23.60% -22.26% -23.17% -24.73% -2.83% -1.83% 0.05% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 71.82 72.84 83.93 81.33 86.07 86.87 86.41 -11.58%
EPS -11.80 -11.45 -12.38 -13.18 -1.70 -1.10 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4999 0.5141 0.5345 0.5329 0.5987 0.6022 0.6044 -11.87%
Adjusted Per Share Value based on latest NOSH - 187,967
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.32 38.19 40.34 39.72 41.50 42.78 42.28 -6.34%
EPS -6.29 -6.00 -5.95 -6.44 -0.82 -0.54 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2667 0.2696 0.2569 0.2603 0.2887 0.2965 0.2957 -6.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.31 0.415 0.40 0.33 0.23 0.23 0.21 -
P/RPS 0.43 0.57 0.48 0.41 0.27 0.26 0.24 47.46%
P/EPS -2.63 -3.63 -3.23 -2.50 -13.55 -20.88 659.10 -
EY -38.05 -27.58 -30.96 -39.93 -7.38 -4.79 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.75 0.62 0.38 0.38 0.35 46.35%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 23/02/17 24/11/16 25/08/16 24/05/16 -
Price 0.26 0.27 0.385 0.38 0.295 0.22 0.22 -
P/RPS 0.36 0.37 0.46 0.47 0.34 0.25 0.25 27.49%
P/EPS -2.20 -2.36 -3.11 -2.88 -17.39 -19.97 690.48 -
EY -45.37 -42.39 -32.17 -34.68 -5.75 -5.01 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.72 0.71 0.49 0.37 0.36 27.75%

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