[JETSON] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1258.61%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 221,118 206,749 155,635 141,467 135,657 131,773 129,532 42.69%
PBT -4,428 -6,643 -6,608 -3,956 -261 492 -2,553 44.21%
Tax -2,797 106 564 486 346 -3,350 -3,226 -9.05%
NP -7,225 -6,537 -6,044 -3,470 85 -2,858 -5,779 16.00%
-
NP to SH -7,792 -6,718 -5,778 -3,163 273 -1,067 -2,981 89.42%
-
Tax Rate - - - - - 680.89% - -
Total Cost 228,343 213,286 161,679 144,937 135,572 134,631 135,311 41.60%
-
Net Worth 113,877 122,638 120,330 118,137 107,256 113,859 112,696 0.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - 965 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 113,877 122,638 120,330 118,137 107,256 113,859 112,696 0.69%
NOSH 85,442 85,373 84,383 81,699 73,127 67,999 66,120 18.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.27% -3.16% -3.88% -2.45% 0.06% -2.17% -4.46% -
ROE -6.84% -5.48% -4.80% -2.68% 0.25% -0.94% -2.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 258.79 242.17 184.44 173.16 185.51 193.78 195.90 20.33%
EPS -9.12 -7.87 -6.85 -3.87 0.37 -1.57 -4.51 59.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
NAPS 1.3328 1.4365 1.426 1.446 1.4667 1.6744 1.7044 -15.08%
Adjusted Per Share Value based on latest NOSH - 81,699
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 82.52 77.15 58.08 52.79 50.62 49.18 48.34 42.69%
EPS -2.91 -2.51 -2.16 -1.18 0.10 -0.40 -1.11 89.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.425 0.4577 0.4491 0.4409 0.4003 0.4249 0.4206 0.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.63 1.60 1.70 1.45 1.17 1.26 1.32 -
P/RPS 0.63 0.66 0.92 0.84 0.63 0.65 0.67 -4.01%
P/EPS -17.87 -20.33 -24.83 -37.45 313.40 -80.30 -29.28 -27.98%
EY -5.59 -4.92 -4.03 -2.67 0.32 -1.25 -3.42 38.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 1.22 1.11 1.19 1.00 0.80 0.75 0.77 35.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 21/05/13 27/02/13 29/11/12 28/08/12 -
Price 0.82 1.78 1.62 1.37 1.21 1.18 1.34 -
P/RPS 0.32 0.74 0.88 0.79 0.65 0.61 0.68 -39.41%
P/EPS -8.99 -22.62 -23.66 -35.39 324.12 -75.20 -29.72 -54.84%
EY -11.12 -4.42 -4.23 -2.83 0.31 -1.33 -3.36 121.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 0.62 1.24 1.14 0.95 0.82 0.70 0.79 -14.87%

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