[JETSON] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 78.22%
YoY- 17.9%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 38,350 35,961 48,677 35,242 36,087 30,277 30,088 4.12%
PBT 717 -1,442 261 -1,617 -2,026 1,669 -974 -
Tax -434 -124 -57 -27 -25 -165 -82 31.97%
NP 283 -1,566 204 -1,644 -2,051 1,504 -1,056 -
-
NP to SH 296 -1,563 239 -1,697 -2,067 1,369 -1,089 -
-
Tax Rate 60.53% - 21.84% - - 9.89% - -
Total Cost 38,067 37,527 48,473 36,886 38,138 28,773 31,144 3.39%
-
Net Worth 98,882 113,816 111,024 107,041 118,137 109,033 113,146 -2.21%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 98,882 113,816 111,024 107,041 118,137 109,033 113,146 -2.21%
NOSH 185,000 188,313 183,846 163,173 81,699 63,971 64,437 19.19%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.74% -4.35% 0.42% -4.66% -5.68% 4.97% -3.51% -
ROE 0.30% -1.37% 0.22% -1.59% -1.75% 1.26% -0.96% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 20.73 19.10 26.48 21.60 44.17 47.33 46.69 -12.64%
EPS 0.16 -0.83 0.13 -1.04 -2.53 2.14 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.6044 0.6039 0.656 1.446 1.7044 1.7559 -17.96%
Adjusted Per Share Value based on latest NOSH - 163,173
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.96 9.34 12.65 9.16 9.38 7.87 7.82 4.11%
EPS 0.08 -0.41 0.06 -0.44 -0.54 0.36 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2569 0.2957 0.2885 0.2781 0.307 0.2833 0.294 -2.22%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.40 0.21 0.425 0.71 1.45 1.49 1.28 -
P/RPS 1.93 1.10 1.61 3.29 3.28 3.15 2.74 -5.66%
P/EPS 250.00 -25.30 326.92 -68.27 -57.31 69.63 -75.74 -
EY 0.40 -3.95 0.31 -1.46 -1.74 1.44 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.35 0.70 1.08 1.00 0.87 0.73 0.45%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 24/05/16 28/05/15 23/05/14 21/05/13 18/05/12 30/05/11 -
Price 0.385 0.22 0.36 0.585 1.37 1.34 1.28 -
P/RPS 1.86 1.15 1.36 2.71 3.10 2.83 2.74 -6.24%
P/EPS 240.63 -26.51 276.92 -56.25 -54.15 62.62 -75.74 -
EY 0.42 -3.77 0.36 -1.78 -1.85 1.60 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.36 0.60 0.89 0.95 0.79 0.73 -0.22%

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