[JETSON] YoY Cumulative 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- 56.03%
YoY- 993.72%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 88,444 77,690 81,673 61,695 70,747 104,978 52,027 9.24%
PBT 2,615 -2,421 -3,718 2,629 -1,461 810 303 43.19%
Tax -622 -64 -80 -298 -130 -611 -13 90.47%
NP 1,993 -2,485 -3,798 2,331 -1,591 199 290 37.86%
-
NP to SH 1,989 -2,572 -3,915 2,136 -239 283 454 27.90%
-
Tax Rate 23.79% - - 11.34% - 75.43% 4.29% -
Total Cost 86,451 80,175 85,471 59,364 72,338 104,779 51,737 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 1.73% -2.54% -3.30% 1.93% -0.21% 0.26% 0.50% -
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 47.13 49.84 98.26 95.03 109.52 163.22 88.24 -9.92%
EPS 1.06 -1.65 -4.71 3.29 -0.37 0.44 0.77 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 22.98 20.19 21.22 16.03 18.38 27.28 13.52 9.23%
EPS 0.52 -0.67 -1.02 0.55 -0.06 0.07 0.12 27.66%
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 0.74 1.02 1.73 1.39 1.10 1.00 0.56 4.75%
P/EPS 33.02 -30.91 -36.09 40.12 -324.32 370.45 63.64 -10.35%
EY 3.03 -3.24 -2.77 2.49 -0.31 0.27 1.57 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 0.67 1.06 1.65 1.41 0.92 0.78 0.78 -2.50%
P/EPS 29.72 -32.12 -34.39 40.73 -272.97 288.64 89.61 -16.79%
EY 3.37 -3.11 -2.91 2.46 -0.37 0.35 1.12 20.14%
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