[JETSON] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.42%
YoY- -12.98%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 186,302 180,714 194,818 171,781 157,958 152,038 145,712 17.74%
PBT -5,536 -8,870 -5,069 -6,309 -7,915 -8,808 -9,921 -32.14%
Tax -2,757 -1,466 -2,070 -2,117 -1,934 -2,650 -2,228 15.21%
NP -8,293 -10,336 -7,139 -8,426 -9,849 -11,458 -12,149 -22.42%
-
NP to SH -7,025 -9,621 -6,369 -7,859 -9,403 -10,339 -11,047 -25.98%
-
Tax Rate - - - - - - - -
Total Cost 194,595 191,050 201,957 180,207 167,807 163,496 157,861 14.92%
-
Net Worth 74,765 68,892 71,242 73,615 69,683 75,529 74,704 0.05%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 74,765 68,892 71,242 73,615 69,683 75,529 74,704 0.05%
NOSH 267,967 232,667 232,667 232,667 232,667 211,567 211,567 17.01%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -4.45% -5.72% -3.66% -4.91% -6.24% -7.54% -8.34% -
ROE -9.40% -13.97% -8.94% -10.68% -13.49% -13.69% -14.79% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 75.15 77.67 83.73 73.83 71.79 71.86 68.87 5.97%
EPS -2.83 -4.14 -2.74 -3.38 -4.27 -4.89 -5.22 -33.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3016 0.2961 0.3062 0.3164 0.3167 0.357 0.3531 -9.95%
Adjusted Per Share Value based on latest NOSH - 232,667
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 49.51 48.02 51.77 45.65 41.98 40.40 38.72 17.75%
EPS -1.87 -2.56 -1.69 -2.09 -2.50 -2.75 -2.94 -25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.1831 0.1893 0.1956 0.1852 0.2007 0.1985 0.06%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.21 0.37 0.345 0.205 0.25 0.17 0.17 -
P/RPS 0.28 0.48 0.41 0.28 0.35 0.24 0.25 7.82%
P/EPS -7.41 -8.95 -12.60 -6.07 -5.85 -3.48 -3.26 72.61%
EY -13.49 -11.18 -7.93 -16.48 -17.09 -28.75 -30.71 -42.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.25 1.13 0.65 0.79 0.48 0.48 28.51%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 26/08/21 19/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.175 0.28 0.38 0.265 0.195 0.18 0.205 -
P/RPS 0.23 0.36 0.45 0.36 0.27 0.25 0.30 -16.19%
P/EPS -6.18 -6.77 -13.88 -7.85 -4.56 -3.68 -3.93 35.11%
EY -16.19 -14.77 -7.20 -12.75 -21.92 -27.15 -25.47 -26.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.95 1.24 0.84 0.62 0.50 0.58 0.00%

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