[JETSON] QoQ Annualized Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 194,708 159,058 160,508 155,380 140,968 221,118 220,461 -7.95% QoQ % 22.41% -0.90% 3.30% 10.22% -36.25% 0.30% - Horiz. % 88.32% 72.15% 72.81% 70.48% 63.94% 100.30% 100.00%
PBT 1,044 -6,213 -5,788 -4,842 -6,468 -4,428 -5,149 - QoQ % 116.80% -7.34% -19.54% 25.14% -46.07% 14.01% - Horiz. % -20.27% 120.66% 112.40% 94.03% 125.61% 85.99% 100.00%
Tax -228 -1,551 -354 -128 -108 -2,797 -836 -57.98% QoQ % 85.30% -337.31% -177.08% -18.52% 96.14% -234.57% - Horiz. % 27.27% 185.53% 42.42% 15.31% 12.92% 334.57% 100.00%
NP 816 -7,764 -6,142 -4,970 -6,576 -7,225 -5,985 - QoQ % 110.51% -26.39% -23.59% 24.42% 8.98% -20.71% - Horiz. % -13.63% 129.72% 102.63% 83.04% 109.87% 120.71% 100.00%
NP to SH 956 -7,549 -6,128 -5,144 -6,788 -7,792 -6,745 - QoQ % 112.66% -23.19% -19.13% 24.22% 12.89% -15.52% - Horiz. % -14.17% 111.91% 90.85% 76.26% 100.63% 115.52% 100.00%
Tax Rate 21.84 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 193,892 166,822 166,650 160,350 147,544 228,343 226,446 -9.84% QoQ % 16.23% 0.10% 3.93% 8.68% -35.38% 0.84% - Horiz. % 85.62% 73.67% 73.59% 70.81% 65.16% 100.84% 100.00%
Net Worth 111,024 103,681 105,091 101,196 107,041 113,455 120,518 -5.33% QoQ % 7.08% -1.34% 3.85% -5.46% -5.65% -5.86% - Horiz. % 92.12% 86.03% 87.20% 83.97% 88.82% 94.14% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 111,024 103,681 105,091 101,196 107,041 113,455 120,518 -5.33% QoQ % 7.08% -1.34% 3.85% -5.46% -5.65% -5.86% - Horiz. % 92.12% 86.03% 87.20% 83.97% 88.82% 94.14% 100.00%
NOSH 183,846 172,027 166,521 155,878 163,173 84,309 83,897 68.79% QoQ % 6.87% 3.31% 6.83% -4.47% 93.54% 0.49% - Horiz. % 219.13% 205.05% 198.48% 185.80% 194.49% 100.49% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.42 % -4.88 % -3.83 % -3.20 % -4.66 % -3.27 % -2.71 % - QoQ % 108.61% -27.42% -19.69% 31.33% -42.51% -20.66% - Horiz. % -15.50% 180.07% 141.33% 118.08% 171.96% 120.66% 100.00%
ROE 0.86 % -7.28 % -5.83 % -5.08 % -6.34 % -6.87 % -5.60 % - QoQ % 111.81% -24.87% -14.76% 19.87% 7.71% -22.68% - Horiz. % -15.36% 130.00% 104.11% 90.71% 113.21% 122.68% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 105.91 92.46 96.39 99.68 86.39 262.27 262.78 -45.47% QoQ % 14.55% -4.08% -3.30% 15.38% -67.06% -0.19% - Horiz. % 40.30% 35.19% 36.68% 37.93% 32.88% 99.81% 100.00%
EPS 0.52 -4.40 -3.68 -3.30 -4.16 -9.24 -8.04 - QoQ % 111.82% -19.57% -11.52% 20.67% 54.98% -14.93% - Horiz. % -6.47% 54.73% 45.77% 41.04% 51.74% 114.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6039 0.6027 0.6311 0.6492 0.6560 1.3457 1.4365 -43.91% QoQ % 0.20% -4.50% -2.79% -1.04% -51.25% -6.32% - Horiz. % 42.04% 41.96% 43.93% 45.19% 45.67% 93.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,667 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 83.69 68.36 68.99 66.78 60.59 95.04 94.75 -7.95% QoQ % 22.43% -0.91% 3.31% 10.22% -36.25% 0.31% - Horiz. % 88.33% 72.15% 72.81% 70.48% 63.95% 100.31% 100.00%
EPS 0.41 -3.24 -2.63 -2.21 -2.92 -3.35 -2.90 - QoQ % 112.65% -23.19% -19.00% 24.32% 12.84% -15.52% - Horiz. % -14.14% 111.72% 90.69% 76.21% 100.69% 115.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4772 0.4456 0.4517 0.4349 0.4601 0.4876 0.5180 -5.33% QoQ % 7.09% -1.35% 3.86% -5.48% -5.64% -5.87% - Horiz. % 92.12% 86.02% 87.20% 83.96% 88.82% 94.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.4250 0.4450 0.5300 0.5100 0.7100 1.6300 1.6000 -
P/RPS 0.40 0.48 0.55 0.51 0.82 0.62 0.61 -24.54% QoQ % -16.67% -12.73% 7.84% -37.80% 32.26% 1.64% - Horiz. % 65.57% 78.69% 90.16% 83.61% 134.43% 101.64% 100.00%
P/EPS 81.73 -10.14 -14.40 -15.45 -17.07 -17.64 -19.90 - QoQ % 906.02% 29.58% 6.80% 9.49% 3.23% 11.36% - Horiz. % -410.70% 50.95% 72.36% 77.64% 85.78% 88.64% 100.00%
EY 1.22 -9.86 -6.94 -6.47 -5.86 -5.67 -5.02 - QoQ % 112.37% -42.07% -7.26% -10.41% -3.35% -12.95% - Horiz. % -24.30% 196.41% 138.25% 128.88% 116.73% 112.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.70 0.74 0.84 0.79 1.08 1.21 1.11 -26.48% QoQ % -5.41% -11.90% 6.33% -26.85% -10.74% 9.01% - Horiz. % 63.06% 66.67% 75.68% 71.17% 97.30% 109.01% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 28/08/14 23/05/14 27/02/14 21/11/13 -
Price 0.3600 0.4250 0.4700 0.5300 0.5850 0.8200 1.7800 -
P/RPS 0.34 0.46 0.49 0.53 0.68 0.31 0.68 -37.03% QoQ % -26.09% -6.12% -7.55% -22.06% 119.35% -54.41% - Horiz. % 50.00% 67.65% 72.06% 77.94% 100.00% 45.59% 100.00%
P/EPS 69.23 -9.68 -12.77 -16.06 -14.06 -8.87 -22.14 - QoQ % 815.19% 24.20% 20.49% -14.22% -58.51% 59.94% - Horiz. % -312.69% 43.72% 57.68% 72.54% 63.50% 40.06% 100.00%
EY 1.44 -10.33 -7.83 -6.23 -7.11 -11.27 -4.52 - QoQ % 113.94% -31.93% -25.68% 12.38% 36.91% -149.34% - Horiz. % -31.86% 228.54% 173.23% 137.83% 157.30% 249.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.60 0.71 0.74 0.82 0.89 0.61 1.24 -38.39% QoQ % -15.49% -4.05% -9.76% -7.87% 45.90% -50.81% - Horiz. % 48.39% 57.26% 59.68% 66.13% 71.77% 49.19% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Jetson-Q2 2014.pdf 
