[JETSON] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -21.99%
YoY- 993.72%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 176,888 155,380 163,346 123,390 141,494 209,956 104,054 9.24%
PBT 5,230 -4,842 -7,436 5,258 -2,922 1,620 606 43.19%
Tax -1,244 -128 -160 -596 -260 -1,222 -26 90.47%
NP 3,986 -4,970 -7,596 4,662 -3,182 398 580 37.86%
-
NP to SH 3,978 -5,144 -7,830 4,272 -478 566 908 27.90%
-
Tax Rate 23.79% - - 11.34% - 75.43% 4.29% -
Total Cost 172,902 160,350 170,942 118,728 144,676 209,558 103,474 8.92%
-
Net Worth 115,099 101,196 118,530 110,656 114,351 110,858 90,829 4.02%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 115,099 101,196 118,530 110,656 114,351 110,858 90,829 4.02%
NOSH 187,641 155,878 83,121 64,924 64,594 64,318 58,961 21.27%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.25% -3.20% -4.65% 3.78% -2.25% 0.19% 0.56% -
ROE 3.46% -5.08% -6.61% 3.86% -0.42% 0.51% 1.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 94.27 99.68 196.52 190.05 219.05 326.43 176.48 -9.91%
EPS 2.12 -3.30 -9.42 6.58 -0.74 0.88 1.54 5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6134 0.6492 1.426 1.7044 1.7703 1.7236 1.5405 -14.22%
Adjusted Per Share Value based on latest NOSH - 66,120
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 45.96 40.37 42.44 32.06 36.76 54.55 27.04 9.23%
EPS 1.03 -1.34 -2.03 1.11 -0.12 0.15 0.24 27.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2991 0.2629 0.308 0.2875 0.2971 0.288 0.236 4.02%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.35 0.51 1.70 1.32 1.20 1.63 0.49 -
P/RPS 0.37 0.51 0.87 0.69 0.55 0.50 0.28 4.75%
P/EPS 16.51 -15.45 -18.05 20.06 -162.16 185.23 31.82 -10.35%
EY 6.06 -6.47 -5.54 4.98 -0.62 0.54 3.14 11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 1.19 0.77 0.68 0.95 0.32 10.09%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 22/08/13 28/08/12 23/08/11 26/08/10 18/08/09 -
Price 0.315 0.53 1.62 1.34 1.01 1.27 0.69 -
P/RPS 0.33 0.53 0.82 0.71 0.46 0.39 0.39 -2.74%
P/EPS 14.86 -16.06 -17.20 20.36 -136.49 144.32 44.81 -16.79%
EY 6.73 -6.23 -5.81 4.91 -0.73 0.69 2.23 20.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.82 1.14 0.79 0.57 0.74 0.45 2.10%

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