[JETSON] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -636.02%
YoY- 15.46%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 47,768 56,346 50,758 44,838 52,207 41,097 41,178 2.50%
PBT -4,649 -640 -3,974 -4,867 -4,790 540 -21,929 -22.77%
Tax -1,682 -2,554 -1,263 -1,979 -484 -1,092 -718 15.23%
NP -6,331 -3,194 -5,237 -6,846 -5,274 -552 -22,647 -19.13%
-
NP to SH -6,023 -2,523 -5,119 -6,055 -5,370 -1,319 -22,010 -19.41%
-
Tax Rate - - - - - 202.22% - -
Total Cost 54,099 59,540 55,995 51,684 57,481 41,649 63,825 -2.71%
-
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 -13.25% -5.67% -10.32% -15.27% -10.10% -1.34% -55.00% -
ROE -12.45% -3.37% -7.35% -7.56% -5.81% -1.29% -21.97% -
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 17.83 22.73 23.07 21.19 25.11 19.89 21.91 -3.37%
EPS -2.25 -1.02 -2.38 -2.87 -2.59 -0.64 -11.70 -24.01%
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 - 232,667
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 12.41 14.64 13.19 11.65 13.56 10.68 10.70 2.50%
EPS -1.56 -0.66 -1.33 -1.57 -1.40 -0.34 -5.72 -19.46%
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 1.21 0.92 1.08 0.61 0.80 1.33 1.51 -3.62%
P/EPS -9.57 -20.63 -10.75 -4.54 -7.74 -41.52 -2.82 22.57%
EY -10.45 -4.85 -9.31 -22.02 -12.92 -2.41 -35.48 -18.42%
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 1.18 0.77 0.85 0.64 0.72 1.26 1.73 -6.17%
P/EPS -9.34 -17.19 -8.38 -4.72 -6.97 -39.17 -3.25 19.22%
EY -10.70 -5.82 -11.93 -21.20 -14.35 -2.55 -30.81 -16.15%
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