[JETSON] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 125.59%
YoY- 105.1%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 175,442 159,058 221,118 135,657 138,584 191,846 122,631 6.14%
PBT 3,032 -6,216 -4,428 -261 -6,643 4,435 -153 -
Tax -1,425 -1,551 -2,797 346 -3,058 834 6,111 -
NP 1,607 -7,767 -7,225 85 -9,701 5,269 5,958 -19.61%
-
NP to SH 1,862 -7,549 -7,792 273 -5,356 5,023 6,788 -19.38%
-
Tax Rate 47.00% - - - - -18.80% - -
Total Cost 173,835 166,825 228,343 135,572 148,285 186,577 116,673 6.86%
-
Net Worth 117,618 113,130 113,877 107,256 107,550 64,468 64,524 10.51%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 965 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 117,618 113,130 113,877 107,256 107,550 64,468 64,524 10.51%
NOSH 191,904 187,581 85,442 73,127 64,525 64,468 64,524 19.91%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.92% -4.88% -3.27% 0.06% -7.00% 2.75% 4.86% -
ROE 1.58% -6.67% -6.84% 0.25% -4.98% 7.79% 10.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 91.42 84.79 258.79 185.51 214.77 297.58 190.05 -11.47%
EPS 0.97 -4.02 -9.12 0.37 -8.30 7.79 10.52 -32.77%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6129 0.6031 1.3328 1.4667 1.6668 1.00 1.00 -7.83%
Adjusted Per Share Value based on latest NOSH - 73,127
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.62 42.27 58.76 36.05 36.83 50.98 32.59 6.14%
EPS 0.49 -2.01 -2.07 0.07 -1.42 1.33 1.80 -19.48%
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.3126 0.3006 0.3026 0.285 0.2858 0.1713 0.1715 10.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.265 0.445 1.63 1.17 1.27 0.89 2.54 -
P/RPS 0.29 0.52 0.63 0.63 0.59 0.30 1.34 -22.50%
P/EPS 27.31 -11.06 -17.87 313.40 -15.30 11.42 24.14 2.07%
EY 3.66 -9.04 -5.59 0.32 -6.54 8.75 4.14 -2.03%
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.43 0.74 1.22 0.80 0.76 0.89 2.54 -25.61%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 27/02/13 23/02/12 24/02/11 24/02/10 -
Price 0.26 0.425 0.82 1.21 1.41 0.96 2.00 -
P/RPS 0.28 0.50 0.32 0.65 0.66 0.32 1.05 -19.76%
P/EPS 26.80 -10.56 -8.99 324.12 -16.99 12.32 19.01 5.88%
EY 3.73 -9.47 -11.12 0.31 -5.89 8.12 5.26 -5.56%
DY 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 0.42 0.70 0.62 0.82 0.85 0.96 2.00 -22.89%

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