Highlights

[JETSON] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [JETSON]: KUMPULAN JETSON BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -51.56%    YoY -     34.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 48,677 159,058 120,381 77,690 35,242 221,118 165,346 -55.78%
  QoQ % -69.40% 32.13% 54.95% 120.45% -84.06% 33.73% -
  Horiz. % 29.44% 96.20% 72.81% 46.99% 21.31% 133.73% 100.00%
PBT 261 -6,213 -4,341 -2,421 -1,617 -4,428 -3,862 -
  QoQ % 104.20% -43.12% -79.31% -49.72% 63.48% -14.66% -
  Horiz. % -6.76% 160.88% 112.40% 62.69% 41.87% 114.66% 100.00%
Tax -57 -1,551 -266 -64 -27 -2,797 -627 -79.81%
  QoQ % 96.32% -483.08% -315.62% -137.04% 99.03% -346.09% -
  Horiz. % 9.09% 247.37% 42.42% 10.21% 4.31% 446.09% 100.00%
NP 204 -7,764 -4,607 -2,485 -1,644 -7,225 -4,489 -
  QoQ % 102.63% -68.53% -85.39% -51.16% 77.25% -60.95% -
  Horiz. % -4.54% 172.96% 102.63% 55.36% 36.62% 160.95% 100.00%
NP to SH 239 -7,549 -4,596 -2,572 -1,697 -7,792 -5,059 -
  QoQ % 103.17% -64.25% -78.69% -51.56% 78.22% -54.02% -
  Horiz. % -4.72% 149.22% 90.85% 50.84% 33.54% 154.02% 100.00%
Tax Rate 21.84 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 48,473 166,822 124,988 80,175 36,886 228,343 169,835 -56.68%
  QoQ % -70.94% 33.47% 55.89% 117.36% -83.85% 34.45% -
  Horiz. % 28.54% 98.23% 73.59% 47.21% 21.72% 134.45% 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 0.22 % -7.28 % -4.37 % -2.54 % -1.59 % -6.87 % -4.20 % -
  QoQ % 103.02% -66.59% -72.05% -59.75% 76.86% -63.57% -
  Horiz. % -5.24% 173.33% 104.05% 60.48% 37.86% 163.57% 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 26.48 92.46 72.29 49.84 21.60 262.27 197.08 -73.80%
  QoQ % -71.36% 27.90% 45.04% 130.74% -91.76% 33.08% -
  Horiz. % 13.44% 46.91% 36.68% 25.29% 10.96% 133.08% 100.00%
EPS 0.13 -4.40 -2.76 -1.65 -1.04 -9.24 -6.03 -
  QoQ % 102.95% -59.42% -67.27% -58.65% 88.74% -53.23% -
  Horiz. % -2.16% 72.97% 45.77% 27.36% 17.25% 153.23% 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 20.92 68.36 51.74 33.39 15.15 95.04 71.07 -55.78%
  QoQ % -69.40% 32.12% 54.96% 120.40% -84.06% 33.73% -
  Horiz. % 29.44% 96.19% 72.80% 46.98% 21.32% 133.73% 100.00%
EPS 0.10 -3.24 -1.98 -1.11 -0.73 -3.35 -2.17 -
  QoQ % 103.09% -63.64% -78.38% -52.05% 78.21% -54.38% -
  Horiz. % -4.61% 149.31% 91.24% 51.15% 33.64% 154.38% 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 1.61 0.48 0.73 1.02 3.29 0.62 0.81 58.15%
  QoQ % 235.42% -34.25% -28.43% -69.00% 430.65% -23.46% -
  Horiz. % 198.77% 59.26% 90.12% 125.93% 406.17% 76.54% 100.00%
P/EPS 326.92 -10.14 -19.20 -30.91 -68.27 -17.64 -26.53 -
  QoQ % 3,324.06% 47.19% 37.88% 54.72% -287.02% 33.51% -
  Horiz. % -1,232.27% 38.22% 72.37% 116.51% 257.33% 66.49% 100.00%
EY 0.31 -9.86 -5.21 -3.24 -1.46 -5.67 -3.77 -
  QoQ % 103.14% -89.25% -60.80% -121.92% 74.25% -50.40% -
  Horiz. % -8.22% 261.54% 138.20% 85.94% 38.73% 150.40% 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 1.36 0.46 0.65 1.06 2.71 0.31 0.90 31.72%
  QoQ % 195.65% -29.23% -38.68% -60.89% 774.19% -65.56% -
  Horiz. % 151.11% 51.11% 72.22% 117.78% 301.11% 34.44% 100.00%
P/EPS 276.92 -9.68 -17.03 -32.12 -56.25 -8.87 -29.52 -
  QoQ % 2,960.74% 43.16% 46.98% 42.90% -534.16% 69.95% -
  Horiz. % -938.08% 32.79% 57.69% 108.81% 190.55% 30.05% 100.00%
EY 0.36 -10.33 -5.87 -3.11 -1.78 -11.27 -3.39 -
  QoQ % 103.48% -75.98% -88.75% -74.72% 84.21% -232.45% -
  Horiz. % -10.62% 304.72% 173.16% 91.74% 52.51% 332.45% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS