Highlights

[JETSON] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [JETSON]: KUMPULAN JETSON BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -213.71%    YoY -     -1,652.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 107,200 58,231 35,266 175,286 130,448 87,805 44,976 78.15%
  QoQ % 84.09% 65.12% -79.88% 34.37% 48.57% 95.23% -
  Horiz. % 238.35% 129.47% 78.41% 389.73% 290.04% 195.23% 100.00%
PBT -3,941 -5,364 -1,730 -3,618 1,249 939 -499 295.10%
  QoQ % 26.53% -210.06% 52.18% -389.67% 33.01% 288.18% -
  Horiz. % 789.78% 1,074.95% 346.69% 725.05% -250.30% -188.18% 100.00%
Tax -671 -86 -60 -2,649 -670 -507 -111 230.76%
  QoQ % -680.23% -43.33% 97.73% -295.37% -32.15% -356.76% -
  Horiz. % 604.50% 77.48% 54.05% 2,386.49% 603.60% 456.76% 100.00%
NP -4,612 -5,450 -1,790 -6,267 579 432 -610 283.80%
  QoQ % 15.38% -204.47% 71.44% -1,182.38% 34.03% 170.82% -
  Horiz. % 756.07% 893.44% 293.44% 1,027.38% -94.92% -70.82% 100.00%
NP to SH -4,284 -5,239 -1,670 -6,107 -52 -299 -821 199.94%
  QoQ % 18.23% -213.71% 72.65% -11,644.23% 82.61% 63.58% -
  Horiz. % 521.80% 638.12% 203.41% 743.85% 6.33% 36.42% 100.00%
Tax Rate - % - % - % - % 53.64 % 53.99 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.65% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.35% 100.00% -
Total Cost 111,812 63,681 37,056 181,553 129,869 87,373 45,586 81.58%
  QoQ % 75.58% 71.85% -79.59% 39.80% 48.64% 91.67% -
  Horiz. % 245.28% 139.69% 81.29% 398.26% 284.89% 191.67% 100.00%
Net Worth 75,529 74,704 78,364 80,078 86,869 86,763 85,718 -8.07%
  QoQ % 1.10% -4.67% -2.14% -7.82% 0.12% 1.22% -
  Horiz. % 88.11% 87.15% 91.42% 93.42% 101.34% 101.22% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 75,529 74,704 78,364 80,078 86,869 86,763 85,718 -8.07%
  QoQ % 1.10% -4.67% -2.14% -7.82% 0.12% 1.22% -
  Horiz. % 88.11% 87.15% 91.42% 93.42% 101.34% 101.22% 100.00%
NOSH 211,567 211,567 211,567 211,567 211,567 211,567 211,389 0.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.08% -
  Horiz. % 100.08% 100.08% 100.08% 100.08% 100.08% 100.08% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -4.30 % -9.36 % -5.08 % -3.58 % 0.44 % 0.49 % -1.36 % 114.97%
  QoQ % 54.06% -84.25% -41.90% -913.64% -10.20% 136.03% -
  Horiz. % 316.18% 688.24% 373.53% 263.24% -32.35% -36.03% 100.00%
ROE -5.67 % -7.01 % -2.13 % -7.63 % -0.06 % -0.34 % -0.96 % 225.69%
  QoQ % 19.12% -229.11% 72.08% -12,616.67% 82.35% 64.58% -
  Horiz. % 590.62% 730.21% 221.88% 794.79% 6.25% 35.42% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 50.67 27.52 16.67 82.85 61.66 41.50 21.28 78.03%
  QoQ % 84.12% 65.09% -79.88% 34.37% 48.58% 95.02% -
  Horiz. % 238.11% 129.32% 78.34% 389.33% 289.76% 195.02% 100.00%
EPS -2.02 -2.48 -0.79 -2.89 -0.02 -0.14 -0.38 203.66%
  QoQ % 18.55% -213.92% 72.66% -14,350.00% 85.71% 63.16% -
  Horiz. % 531.58% 652.63% 207.89% 760.53% 5.26% 36.84% 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 0.3570 0.3531 0.3704 0.3785 0.4106 0.4101 0.4055 -8.12%
  QoQ % 1.10% -4.67% -2.14% -7.82% 0.12% 1.13% -
  Horiz. % 88.04% 87.08% 91.34% 93.34% 101.26% 101.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 222,067
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 48.27 26.22 15.88 78.93 58.74 39.54 20.25 78.16%
  QoQ % 84.10% 65.11% -79.88% 34.37% 48.56% 95.26% -
  Horiz. % 238.37% 129.48% 78.42% 389.78% 290.07% 195.26% 100.00%
EPS -1.93 -2.36 -0.75 -2.75 -0.02 -0.13 -0.37 199.87%
  QoQ % 18.22% -214.67% 72.73% -13,650.00% 84.62% 64.86% -
  Horiz. % 521.62% 637.84% 202.70% 743.24% 5.41% 35.14% 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 0.3401 0.3364 0.3529 0.3606 0.3912 0.3907 0.3860 -8.07%
  QoQ % 1.10% -4.68% -2.14% -7.82% 0.13% 1.22% -
  Horiz. % 88.11% 87.15% 91.42% 93.42% 101.35% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1700 0.1700 0.0650 0.1300 0.1400 0.1650 0.1750 -
P/RPS 0.34 0.62 0.39 0.16 0.23 0.40 0.82 -44.31%
  QoQ % -45.16% 58.97% 143.75% -30.43% -42.50% -51.22% -
  Horiz. % 41.46% 75.61% 47.56% 19.51% 28.05% 48.78% 100.00%
P/EPS -8.40 -6.87 -8.23 -4.50 -569.60 -116.75 -45.06 -67.27%
  QoQ % -22.27% 16.52% -82.89% 99.21% -387.88% -159.10% -
  Horiz. % 18.64% 15.25% 18.26% 9.99% 1,264.09% 259.10% 100.00%
EY -11.91 -14.57 -12.14 -22.20 -0.18 -0.86 -2.22 205.52%
  QoQ % 18.26% -20.02% 45.32% -12,233.33% 79.07% 61.26% -
  Horiz. % 536.49% 656.31% 546.85% 1,000.00% 8.11% 38.74% 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 0.48 0.48 0.18 0.34 0.34 0.40 0.43 7.59%
  QoQ % 0.00% 166.67% -47.06% 0.00% -15.00% -6.98% -
  Horiz. % 111.63% 111.63% 41.86% 79.07% 79.07% 93.02% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 27/02/20 27/11/19 27/08/19 29/05/19 -
Price 0.1800 0.2050 0.1700 0.1350 0.1350 0.1350 0.1700 -
P/RPS 0.36 0.74 1.02 0.16 0.22 0.33 0.80 -41.19%
  QoQ % -51.35% -27.45% 537.50% -27.27% -33.33% -58.75% -
  Horiz. % 45.00% 92.50% 127.50% 20.00% 27.50% 41.25% 100.00%
P/EPS -8.89 -8.28 -21.54 -4.68 -549.26 -95.52 -43.77 -65.35%
  QoQ % -7.37% 61.56% -360.26% 99.15% -475.02% -118.23% -
  Horiz. % 20.31% 18.92% 49.21% 10.69% 1,254.88% 218.23% 100.00%
EY -11.25 -12.08 -4.64 -21.38 -0.18 -1.05 -2.28 188.99%
  QoQ % 6.87% -160.34% 78.30% -11,777.78% 82.86% 53.95% -
  Horiz. % 493.42% 529.82% 203.51% 937.72% 7.89% 46.05% 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 0.50 0.58 0.46 0.36 0.33 0.33 0.42 12.29%
  QoQ % -13.79% 26.09% 27.78% 9.09% 0.00% -21.43% -
  Horiz. % 119.05% 138.10% 109.52% 85.71% 78.57% 78.57% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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