[JETSON] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.75%
YoY- -134.65%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 159,058 176,153 217,135 220,273 221,118 206,749 155,635 1.45%
PBT -6,216 -4,910 -3,134 -4,019 -4,428 -6,643 -6,608 -3.98%
Tax -1,551 -2,436 -2,781 -2,799 -2,797 106 564 -
NP -7,767 -7,346 -5,915 -6,818 -7,225 -6,537 -6,044 18.14%
-
NP to SH -7,549 -7,329 -6,449 -7,422 -7,792 -6,718 -5,778 19.45%
-
Tax Rate - - - - - - - -
Total Cost 166,825 183,499 223,050 227,091 228,343 213,286 161,679 2.10%
-
Net Worth 113,130 118,272 113,610 107,041 113,877 122,638 120,330 -4.01%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 113,130 118,272 113,610 107,041 113,877 122,638 120,330 -4.01%
NOSH 187,581 187,407 175,000 163,173 85,442 85,373 84,383 70.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.88% -4.17% -2.72% -3.10% -3.27% -3.16% -3.88% -
ROE -6.67% -6.20% -5.68% -6.93% -6.84% -5.48% -4.80% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 84.79 93.99 124.08 134.99 258.79 242.17 184.44 -40.35%
EPS -4.02 -3.91 -3.69 -4.55 -9.12 -7.87 -6.85 -29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6031 0.6311 0.6492 0.656 1.3328 1.4365 1.426 -43.56%
Adjusted Per Share Value based on latest NOSH - 163,173
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.33 45.77 56.42 57.23 57.45 53.72 40.44 1.45%
EPS -1.96 -1.90 -1.68 -1.93 -2.02 -1.75 -1.50 19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2939 0.3073 0.2952 0.2781 0.2959 0.3186 0.3127 -4.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.445 0.53 0.51 0.71 1.63 1.60 1.70 -
P/RPS 0.52 0.56 0.41 0.53 0.63 0.66 0.92 -31.56%
P/EPS -11.06 -13.55 -13.84 -15.61 -17.87 -20.33 -24.83 -41.58%
EY -9.04 -7.38 -7.23 -6.41 -5.59 -4.92 -4.03 71.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.79 1.08 1.22 1.11 1.19 -27.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 23/05/14 27/02/14 21/11/13 22/08/13 -
Price 0.425 0.47 0.53 0.585 0.82 1.78 1.62 -
P/RPS 0.50 0.50 0.43 0.43 0.32 0.74 0.88 -31.32%
P/EPS -10.56 -12.02 -14.38 -12.86 -8.99 -22.62 -23.66 -41.51%
EY -9.47 -8.32 -6.95 -7.78 -11.12 -4.42 -4.23 70.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.82 0.89 0.62 1.24 1.14 -27.69%

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