[JETSON] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 25.65%
YoY- 24.37%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 175,442 166,088 169,812 172,493 159,058 176,153 217,135 -13.21%
PBT 3,032 1,260 -1,177 -4,338 -6,216 -4,910 -3,134 -
Tax -1,425 -2,370 -2,109 -1,581 -1,551 -2,436 -2,781 -35.88%
NP 1,607 -1,110 -3,286 -5,919 -7,767 -7,346 -5,915 -
-
NP to SH 1,862 -701 -2,988 -5,613 -7,549 -7,329 -6,449 -
-
Tax Rate 47.00% 188.10% - - - - - -
Total Cost 173,835 167,198 173,098 178,412 166,825 183,499 223,050 -15.27%
-
Net Worth 117,618 115,532 115,424 111,024 113,130 118,272 113,610 2.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 117,618 115,532 115,424 111,024 113,130 118,272 113,610 2.33%
NOSH 191,904 187,857 188,172 183,846 187,581 187,407 175,000 6.32%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.92% -0.67% -1.94% -3.43% -4.88% -4.17% -2.72% -
ROE 1.58% -0.61% -2.59% -5.06% -6.67% -6.20% -5.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 91.42 88.41 90.24 93.82 84.79 93.99 124.08 -18.37%
EPS 0.97 -0.37 -1.59 -3.05 -4.02 -3.91 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6129 0.615 0.6134 0.6039 0.6031 0.6311 0.6492 -3.75%
Adjusted Per Share Value based on latest NOSH - 183,846
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.47 61.98 63.37 64.37 59.36 65.74 81.03 -13.21%
EPS 0.69 -0.26 -1.12 -2.09 -2.82 -2.74 -2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4389 0.4311 0.4307 0.4143 0.4222 0.4414 0.424 2.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.265 0.355 0.35 0.425 0.445 0.53 0.51 -
P/RPS 0.29 0.40 0.39 0.45 0.52 0.56 0.41 -20.56%
P/EPS 27.31 -95.13 -22.04 -13.92 -11.06 -13.55 -13.84 -
EY 3.66 -1.05 -4.54 -7.18 -9.04 -7.38 -7.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.57 0.70 0.74 0.84 0.79 -33.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 30/11/15 27/08/15 28/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.26 0.25 0.315 0.36 0.425 0.47 0.53 -
P/RPS 0.28 0.28 0.35 0.38 0.50 0.50 0.43 -24.81%
P/EPS 26.80 -67.00 -19.84 -11.79 -10.56 -12.02 -14.38 -
EY 3.73 -1.49 -5.04 -8.48 -9.47 -8.32 -6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.51 0.60 0.70 0.74 0.82 -35.90%

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