[JETSON] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -39.7%
YoY- 181.97%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 169,881 160,508 220,461 125,672 134,753 196,754 106,950 8.01%
PBT 4,176 -5,788 -5,149 3,360 -6,153 3,582 3,240 4.31%
Tax -1,446 -354 -836 -516 -126 -3,330 -244 34.50%
NP 2,729 -6,142 -5,985 2,844 -6,280 252 2,996 -1.54%
-
NP to SH 3,002 -6,128 -6,745 2,576 -3,142 493 3,269 -1.40%
-
Tax Rate 34.63% - - 15.36% - 92.96% 7.53% -
Total Cost 167,152 166,650 226,446 122,828 141,033 196,502 103,954 8.23%
-
Net Worth 115,414 105,091 120,518 110,407 110,766 111,233 99,461 2.50%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 1,287 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 115,414 105,091 120,518 110,407 110,766 111,233 99,461 2.50%
NOSH 187,666 166,521 83,897 65,938 64,398 64,912 58,800 21.32%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.61% -3.83% -2.71% 2.26% -4.66% 0.13% 2.80% -
ROE 2.60% -5.83% -5.60% 2.33% -2.84% 0.44% 3.29% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 90.52 96.39 262.78 190.59 209.25 303.11 181.89 -10.97%
EPS 1.60 -3.68 -8.04 3.91 -4.88 0.76 5.56 -18.73%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.615 0.6311 1.4365 1.6744 1.72 1.7136 1.6915 -15.51%
Adjusted Per Share Value based on latest NOSH - 67,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 63.40 59.90 82.27 46.90 50.29 73.42 39.91 8.01%
EPS 1.12 -2.29 -2.52 0.96 -1.17 0.18 1.22 -1.41%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.4307 0.3922 0.4498 0.412 0.4134 0.4151 0.3712 2.50%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.355 0.53 1.60 1.26 1.00 1.18 1.82 -
P/RPS 0.39 0.55 0.61 0.66 0.48 0.39 1.00 -14.51%
P/EPS 22.19 -14.40 -19.90 32.25 -20.49 155.26 32.73 -6.26%
EY 4.51 -6.94 -5.02 3.10 -4.88 0.64 3.05 6.73%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.58 0.84 1.11 0.75 0.58 0.69 1.08 -9.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 21/11/13 29/11/12 24/11/11 30/11/10 25/11/09 -
Price 0.25 0.47 1.78 1.18 1.37 1.09 2.54 -
P/RPS 0.28 0.49 0.68 0.62 0.65 0.36 1.40 -23.51%
P/EPS 15.63 -12.77 -22.14 30.20 -28.07 143.42 45.68 -16.36%
EY 6.40 -7.83 -4.52 3.31 -3.56 0.70 2.19 19.56%
DY 0.00 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 0.41 0.74 1.24 0.70 0.80 0.64 1.50 -19.43%

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