[JETSON] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -85.87%
YoY- 105.1%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 176,047 159,058 221,118 135,657 138,584 191,846 122,631 6.20%
PBT 3,032 -6,213 -4,428 -261 -6,643 4,435 -162 -
Tax -1,425 -1,551 -2,797 346 -3,058 834 6,111 -
NP 1,607 -7,764 -7,225 85 -9,701 5,269 5,949 -19.59%
-
NP to SH 1,850 -7,549 -7,792 273 -5,356 4,661 6,788 -19.47%
-
Tax Rate 47.00% - - - - -18.80% - -
Total Cost 174,440 166,822 228,343 135,572 148,285 186,577 116,682 6.92%
-
Net Worth 115,700 103,681 113,455 97,303 110,397 114,937 104,255 1.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 965 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 115,700 103,681 113,455 97,303 110,397 114,937 104,255 1.75%
NOSH 188,775 172,027 84,309 66,341 64,390 64,412 59,252 21.29%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.91% -4.88% -3.27% 0.06% -7.00% 2.75% 4.85% -
ROE 1.60% -7.28% -6.87% 0.28% -4.85% 4.06% 6.51% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 93.26 92.46 262.27 204.48 215.23 297.84 206.96 -12.43%
EPS 0.98 -4.40 -9.24 0.41 -8.30 7.24 11.46 -33.61%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6129 0.6027 1.3457 1.4667 1.7145 1.7844 1.7595 -16.11%
Adjusted Per Share Value based on latest NOSH - 73,127
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 45.74 41.33 57.45 35.25 36.01 49.85 31.86 6.20%
EPS 0.48 -1.96 -2.02 0.07 -1.39 1.21 1.76 -19.46%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.3006 0.2694 0.2948 0.2528 0.2868 0.2986 0.2709 1.74%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.265 0.445 1.63 1.17 1.27 0.89 2.54 -
P/RPS 0.28 0.48 0.62 0.57 0.59 0.30 1.23 -21.85%
P/EPS 27.04 -10.14 -17.64 284.32 -15.27 12.30 22.17 3.36%
EY 3.70 -9.86 -5.67 0.35 -6.55 8.13 4.51 -3.24%
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.43 0.74 1.21 0.80 0.74 0.50 1.44 -18.23%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 27/02/13 23/02/12 24/02/11 24/02/10 -
Price 0.26 0.425 0.82 1.21 1.41 0.96 2.00 -
P/RPS 0.28 0.46 0.31 0.59 0.66 0.32 0.97 -18.69%
P/EPS 26.53 -9.68 -8.87 294.04 -16.95 13.27 17.46 7.21%
EY 3.77 -10.33 -11.27 0.34 -5.90 7.54 5.73 -6.73%
DY 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 0.42 0.71 0.61 0.82 0.82 0.54 1.14 -15.32%

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