[JETSON] YoY TTM 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- 64.21%
YoY- -146.47%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 166,088 176,153 206,749 131,773 145,345 189,984 109,931 7.11%
PBT 1,260 -4,910 -6,643 492 -2,867 95 499 16.68%
Tax -2,370 -2,436 106 -3,350 3,237 3,796 -385 35.35%
NP -1,110 -7,346 -6,537 -2,858 370 3,891 114 -
-
NP to SH -701 -7,329 -6,718 -1,067 2,296 4,706 -388 10.35%
-
Tax Rate 188.10% - - 680.89% - -3,995.79% 77.15% -
Total Cost 167,198 183,499 213,286 134,631 144,975 186,093 109,817 7.25%
-
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 % - - - - 42.06% - - -
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 -0.67% -4.17% -3.16% -2.17% 0.25% 2.05% 0.10% -
ROE -0.61% -6.20% -5.48% -0.94% 2.07% 4.10% -0.39% -
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 88.41 93.99 242.17 193.78 225.77 283.88 185.97 -11.65%
EPS -0.37 -3.91 -7.87 -1.57 3.57 7.03 -0.66 -9.19%
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 61.98 65.74 77.15 49.18 54.24 70.90 41.02 7.11%
EPS -0.26 -2.74 -2.51 -0.40 0.86 1.76 -0.14 10.86%
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 0.40 0.56 0.66 0.65 0.44 0.42 0.98 -13.86%
P/EPS -95.13 -13.55 -20.33 -80.30 28.04 16.78 -277.28 -16.32%
EY -1.05 -7.38 -4.92 -1.25 3.57 5.96 -0.36 19.52%
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 0.28 0.50 0.74 0.61 0.61 0.38 1.37 -23.24%
P/EPS -67.00 -12.02 -22.62 -75.20 38.41 15.50 -386.97 -25.33%
EY -1.49 -8.32 -4.42 -1.33 2.60 6.45 -0.26 33.75%
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