[JETSON] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.6%
YoY- -340.94%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 41,673 39,767 42,448 45,586 31,418 40,659 52,163 -3.66%
PBT -332 2,354 -807 -1,692 960 -487 -253 4.62%
Tax -123 -565 -37 -55 -133 -48 -494 -20.66%
NP -455 1,789 -844 -1,747 827 -535 -747 -7.92%
-
NP to SH -398 1,750 -875 -1,848 767 850 -698 -8.93%
-
Tax Rate - 24.00% - - 13.85% - - -
Total Cost 42,128 37,978 43,292 47,333 30,591 41,194 52,910 -3.72%
-
Net Worth 114,131 115,424 113,610 120,330 112,696 113,996 111,395 0.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 114,131 115,424 113,610 120,330 112,696 113,996 111,395 0.40%
NOSH 189,523 188,172 175,000 84,383 66,120 64,393 64,629 19.61%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.09% 4.50% -1.99% -3.83% 2.63% -1.32% -1.43% -
ROE -0.35% 1.52% -0.77% -1.54% 0.68% 0.75% -0.63% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.99 21.13 24.26 54.02 47.52 63.14 80.71 -19.46%
EPS -0.21 0.93 -0.50 -2.19 1.16 1.32 -1.08 -23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6022 0.6134 0.6492 1.426 1.7044 1.7703 1.7236 -16.06%
Adjusted Per Share Value based on latest NOSH - 84,383
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.55 14.84 15.84 17.01 11.72 15.17 19.47 -3.67%
EPS -0.15 0.65 -0.33 -0.69 0.29 0.32 -0.26 -8.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4259 0.4307 0.424 0.4491 0.4206 0.4254 0.4157 0.40%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.23 0.35 0.51 1.70 1.32 1.20 1.63 -
P/RPS 1.05 1.66 2.10 3.15 2.78 1.90 2.02 -10.32%
P/EPS -109.52 37.63 -102.00 -77.63 113.79 90.91 -150.93 -5.20%
EY -0.91 2.66 -0.98 -1.29 0.88 1.10 -0.66 5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 0.79 1.19 0.77 0.68 0.95 -14.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 22/08/13 28/08/12 23/08/11 26/08/10 -
Price 0.22 0.315 0.53 1.62 1.34 1.01 1.27 -
P/RPS 1.00 1.49 2.19 3.00 2.82 1.60 1.57 -7.23%
P/EPS -104.76 33.87 -106.00 -73.97 115.52 76.52 -117.59 -1.90%
EY -0.95 2.95 -0.94 -1.35 0.87 1.31 -0.85 1.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.82 1.14 0.79 0.57 0.74 -10.90%

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