[JETSON] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 26.98%
YoY- 25.29%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 204,110 184,744 181,069 186,302 180,714 194,818 171,781 12.17%
PBT -4,078 -4,933 -6,231 -5,536 -8,870 -5,069 -6,309 -25.22%
Tax -2,593 -3,057 -2,807 -2,757 -1,466 -2,070 -2,117 14.46%
NP -6,671 -7,990 -9,038 -8,293 -10,336 -7,139 -8,426 -14.40%
-
NP to SH -4,954 -6,774 -7,964 -7,025 -9,621 -6,369 -7,859 -26.46%
-
Tax Rate - - - - - - - -
Total Cost 210,781 192,734 190,107 194,595 191,050 201,957 180,207 11.00%
-
Net Worth 76,236 77,415 79,023 74,765 68,892 71,242 73,615 2.35%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 76,236 77,415 79,023 74,765 68,892 71,242 73,615 2.35%
NOSH 267,967 267,967 267,967 267,967 232,667 232,667 232,667 9.86%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -3.27% -4.32% -4.99% -4.45% -5.72% -3.66% -4.91% -
ROE -6.50% -8.75% -10.08% -9.40% -13.97% -8.94% -10.68% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 76.17 68.94 67.57 75.15 77.67 83.73 73.83 2.10%
EPS -1.85 -2.53 -2.97 -2.83 -4.14 -2.74 -3.38 -33.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2845 0.2889 0.2949 0.3016 0.2961 0.3062 0.3164 -6.83%
Adjusted Per Share Value based on latest NOSH - 267,967
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 53.03 48.00 47.05 48.41 46.95 50.62 44.63 12.17%
EPS -1.29 -1.76 -2.07 -1.83 -2.50 -1.65 -2.04 -26.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1981 0.2011 0.2053 0.1943 0.179 0.1851 0.1913 2.35%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.21 0.28 0.17 0.21 0.37 0.345 0.205 -
P/RPS 0.28 0.41 0.25 0.28 0.48 0.41 0.28 0.00%
P/EPS -11.36 -11.08 -5.72 -7.41 -8.95 -12.60 -6.07 51.80%
EY -8.80 -9.03 -17.48 -13.49 -11.18 -7.93 -16.48 -34.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.97 0.58 0.70 1.25 1.13 0.65 9.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 12/08/22 25/05/22 25/02/22 26/11/21 26/08/21 19/05/21 -
Price 0.22 0.255 0.195 0.175 0.28 0.38 0.265 -
P/RPS 0.29 0.37 0.29 0.23 0.36 0.45 0.36 -13.41%
P/EPS -11.90 -10.09 -6.56 -6.18 -6.77 -13.88 -7.85 31.92%
EY -8.40 -9.91 -15.24 -16.19 -14.77 -7.20 -12.75 -24.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 0.66 0.58 0.95 1.24 0.84 -5.63%

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