[JETSON] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.1%
YoY- -460.78%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 34,068 38,967 42,691 83,673 32,559 30,318 42,587 -3.64%
PBT -644 517 -1,920 -144 -109 -3,154 1,877 -
Tax -281 -463 -202 -547 -89 35 -1,887 -27.17%
NP -925 54 -2,122 -691 -198 -3,119 -10 112.51%
-
NP to SH -798 263 -2,024 -1,144 -204 -2,118 87 -
-
Tax Rate - 89.56% - - - - 100.53% -
Total Cost 34,993 38,913 44,813 84,364 32,757 33,437 42,597 -3.22%
-
Net Worth 111,107 115,532 118,272 122,638 113,859 110,728 114,679 -0.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 965 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 111,107 115,532 118,272 122,638 113,859 110,728 114,679 -0.52%
NOSH 185,581 187,857 187,407 85,373 67,999 64,376 66,923 18.51%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -2.72% 0.14% -4.97% -0.83% -0.61% -10.29% -0.02% -
ROE -0.72% 0.23% -1.71% -0.93% -0.18% -1.91% 0.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.36 20.74 22.78 98.01 47.88 47.09 63.64 -18.69%
EPS -0.43 0.14 -1.08 -1.34 -0.30 -3.29 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.5987 0.615 0.6311 1.4365 1.6744 1.72 1.7136 -16.06%
Adjusted Per Share Value based on latest NOSH - 85,373
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.85 10.12 11.09 21.74 8.46 7.88 11.07 -3.65%
EPS -0.21 0.07 -0.53 -0.30 -0.05 -0.55 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.2887 0.3002 0.3073 0.3186 0.2958 0.2877 0.298 -0.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.23 0.355 0.53 1.60 1.26 1.00 1.18 -
P/RPS 1.25 1.71 2.33 1.63 2.63 2.12 1.85 -6.31%
P/EPS -53.49 253.57 -49.07 -119.40 -420.00 -30.40 907.69 -
EY -1.87 0.39 -2.04 -0.84 -0.24 -3.29 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 0.38 0.58 0.84 1.11 0.75 0.58 0.69 -9.45%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 30/11/15 27/11/14 21/11/13 29/11/12 24/11/11 30/11/10 -
Price 0.295 0.25 0.47 1.78 1.18 1.37 1.09 -
P/RPS 1.61 1.21 2.06 1.82 2.46 2.91 1.71 -0.99%
P/EPS -68.60 178.57 -43.52 -132.84 -393.33 -41.64 838.46 -
EY -1.46 0.56 -2.30 -0.75 -0.25 -2.40 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 0.49 0.41 0.74 1.24 0.70 0.80 0.64 -4.34%

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