[JETSON] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 8.12%
YoY- -53.13%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 175,286 182,655 186,503 190,061 190,964 179,854 167,929 2.89%
PBT -3,618 -3,541 -4,742 -7,301 -8,153 -2,823 -3,721 -1.84%
Tax -2,649 -1,154 -1,542 -1,107 -1,242 -1,850 -1,536 43.66%
NP -6,267 -4,695 -6,284 -8,408 -9,395 -4,673 -5,257 12.39%
-
NP to SH -6,107 -5,422 -6,985 -8,589 -9,348 -5,297 -5,904 2.27%
-
Tax Rate - - - - - - - -
Total Cost 181,553 187,350 192,787 198,469 200,359 184,527 173,186 3.18%
-
Net Worth 80,078 86,869 86,763 85,718 92,472 97,960 99,282 -13.31%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 80,078 86,869 86,763 85,718 92,472 97,960 99,282 -13.31%
NOSH 211,567 211,567 211,567 211,567 209,567 206,667 206,667 1.57%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -3.58% -2.57% -3.37% -4.42% -4.92% -2.60% -3.13% -
ROE -7.63% -6.24% -8.05% -10.02% -10.11% -5.41% -5.95% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 82.85 86.33 88.15 89.91 91.86 87.03 81.26 1.29%
EPS -2.89 -2.56 -3.30 -4.06 -4.50 -2.56 -2.86 0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3785 0.4106 0.4101 0.4055 0.4448 0.474 0.4804 -14.65%
Adjusted Per Share Value based on latest NOSH - 211,567
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 45.54 47.46 48.46 49.38 49.62 46.73 43.63 2.88%
EPS -1.59 -1.41 -1.81 -2.23 -2.43 -1.38 -1.53 2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2081 0.2257 0.2254 0.2227 0.2403 0.2545 0.258 -13.31%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.13 0.14 0.165 0.175 0.20 0.205 0.225 -
P/RPS 0.16 0.16 0.19 0.19 0.22 0.24 0.28 -31.06%
P/EPS -4.50 -5.46 -5.00 -4.31 -4.45 -8.00 -7.88 -31.09%
EY -22.20 -18.31 -20.01 -23.22 -22.48 -12.50 -12.70 44.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.40 0.43 0.45 0.43 0.47 -19.36%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 27/08/19 29/05/19 28/02/19 28/11/18 21/08/18 -
Price 0.135 0.135 0.135 0.17 0.18 0.20 0.22 -
P/RPS 0.16 0.16 0.15 0.19 0.20 0.23 0.27 -29.38%
P/EPS -4.68 -5.27 -4.09 -4.18 -4.00 -7.80 -7.70 -28.18%
EY -21.38 -18.98 -24.46 -23.90 -24.98 -12.82 -12.99 39.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.33 0.42 0.40 0.42 0.46 -15.03%

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