[JETSON] YoY Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -247.76%
YoY- -20.34%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 195,532 186,302 157,958 175,286 190,964 147,396 152,880 4.18%
PBT -8,087 -5,536 -7,915 -3,618 -8,153 -1,189 -24,347 -16.77%
Tax -1,721 -2,757 -1,934 -2,649 -1,242 -1,981 -1,246 5.52%
NP -9,808 -8,293 -9,849 -6,267 -9,395 -3,170 -25,593 -14.76%
-
NP to SH -8,454 -7,025 -9,403 -6,107 -9,348 -3,733 -24,769 -16.39%
-
Tax Rate - - - - - - - -
Total Cost 205,340 194,595 167,807 181,553 200,359 150,566 178,473 2.36%
-
Net Worth 48,394 74,765 69,683 80,078 92,472 101,990 100,167 -11.41%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 48,394 74,765 69,683 80,078 92,472 101,990 100,167 -11.41%
NOSH 267,967 267,967 232,667 211,567 209,567 206,667 187,967 6.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -5.02% -4.45% -6.24% -3.58% -4.92% -2.15% -16.74% -
ROE -17.47% -9.40% -13.49% -7.63% -10.11% -3.66% -24.73% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 72.97 75.15 71.79 82.85 91.86 71.32 81.33 -1.79%
EPS -3.15 -2.97 -4.40 -2.89 -4.52 -1.87 -13.18 -21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.3016 0.3167 0.3785 0.4448 0.4935 0.5329 -16.49%
Adjusted Per Share Value based on latest NOSH - 267,967
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 50.80 48.41 41.04 45.54 49.62 38.30 39.72 4.18%
EPS -2.20 -1.83 -2.44 -1.59 -2.43 -0.97 -6.44 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.1943 0.1811 0.2081 0.2403 0.265 0.2603 -11.42%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.215 0.21 0.25 0.13 0.20 0.265 0.33 -
P/RPS 0.29 0.28 0.35 0.16 0.22 0.37 0.41 -5.60%
P/EPS -6.81 -7.41 -5.85 -4.50 -4.45 -14.67 -2.50 18.16%
EY -14.67 -13.49 -17.09 -22.20 -22.48 -6.82 -39.93 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.70 0.79 0.34 0.45 0.54 0.62 11.47%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 27/02/20 28/02/19 27/02/18 23/02/17 -
Price 0.21 0.175 0.195 0.135 0.18 0.25 0.38 -
P/RPS 0.29 0.23 0.27 0.16 0.20 0.35 0.47 -7.72%
P/EPS -6.66 -6.18 -4.56 -4.68 -4.00 -13.84 -2.88 14.98%
EY -15.02 -16.19 -21.92 -21.38 -24.98 -7.23 -34.68 -13.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.58 0.62 0.36 0.40 0.51 0.71 8.52%

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