[JETSON] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -126.6%
YoY- 90.37%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 38,967 42,691 83,673 32,559 30,318 42,587 28,186 5.54%
PBT 517 -1,920 -144 -109 -3,154 1,877 2,136 -21.04%
Tax -463 -202 -547 -89 35 -1,887 -170 18.16%
NP 54 -2,122 -691 -198 -3,119 -10 1,966 -45.05%
-
NP to SH 263 -2,024 -1,144 -204 -2,118 87 1,998 -28.66%
-
Tax Rate 89.56% - - - - 100.53% 7.96% -
Total Cost 38,913 44,813 84,364 32,757 33,437 42,597 26,220 6.79%
-
Net Worth 115,532 118,272 122,638 113,859 110,728 114,679 99,988 2.43%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 965 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 115,532 118,272 122,638 113,859 110,728 114,679 99,988 2.43%
NOSH 187,857 187,407 85,373 67,999 64,376 66,923 59,112 21.24%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.14% -4.97% -0.83% -0.61% -10.29% -0.02% 6.98% -
ROE 0.23% -1.71% -0.93% -0.18% -1.91% 0.08% 2.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.74 22.78 98.01 47.88 47.09 63.64 47.68 -12.94%
EPS 0.14 -1.08 -1.34 -0.30 -3.29 0.13 3.38 -41.16%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.615 0.6311 1.4365 1.6744 1.72 1.7136 1.6915 -15.51%
Adjusted Per Share Value based on latest NOSH - 67,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.54 15.93 31.23 12.15 11.31 15.89 10.52 5.53%
EPS 0.10 -0.76 -0.43 -0.08 -0.79 0.03 0.75 -28.51%
DPS 0.00 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.4311 0.4414 0.4577 0.4249 0.4132 0.428 0.3731 2.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.355 0.53 1.60 1.26 1.00 1.18 1.82 -
P/RPS 1.71 2.33 1.63 2.63 2.12 1.85 3.82 -12.53%
P/EPS 253.57 -49.07 -119.40 -420.00 -30.40 907.69 53.85 29.44%
EY 0.39 -2.04 -0.84 -0.24 -3.29 0.11 1.86 -22.91%
DY 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 0.58 0.84 1.11 0.75 0.58 0.69 1.08 -9.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 21/11/13 29/11/12 24/11/11 30/11/10 25/11/09 -
Price 0.25 0.47 1.78 1.18 1.37 1.09 2.54 -
P/RPS 1.21 2.06 1.82 2.46 2.91 1.71 5.33 -21.88%
P/EPS 178.57 -43.52 -132.84 -393.33 -41.64 838.46 75.15 15.50%
EY 0.56 -2.30 -0.75 -0.25 -2.40 0.12 1.33 -13.41%
DY 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
P/NAPS 0.41 0.74 1.24 0.70 0.80 0.64 1.50 -19.43%

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