[JETSON] QoQ Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 38,677 42,691 42,448 35,242 55,772 83,673 -30.33% QoQ % 25.86% -9.40% 0.57% 20.45% -36.81% -33.35% - Horiz. % 58.18% 46.22% 51.02% 50.73% 42.12% 66.65% 100.00%
PBT 261 -1,872 -1,920 -807 -1,617 -566 -144 - QoQ % 113.94% 2.50% -137.92% 50.09% -185.69% -293.06% - Horiz. % -181.25% 1,300.00% 1,333.33% 560.42% 1,122.92% 393.06% 100.00%
Tax -57 -1,285 -202 -37 -27 -2,170 -547 -77.89% QoQ % 95.56% -536.14% -445.95% -37.04% 98.76% -296.71% - Horiz. % 10.42% 234.92% 36.93% 6.76% 4.94% 396.71% 100.00%
NP 204 -3,157 -2,122 -844 -1,644 -2,736 -691 - QoQ % 106.46% -48.77% -151.42% 48.66% 39.91% -295.95% - Horiz. % -29.52% 456.87% 307.09% 122.14% 237.92% 395.95% 100.00%
NP to SH 239 -2,953 -2,024 -875 -1,697 -2,733 -1,144 - QoQ % 108.09% -45.90% -131.31% 48.44% 37.91% -138.90% - Horiz. % -20.89% 258.13% 176.92% 76.49% 148.34% 238.90% 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 41,834 44,813 43,292 36,886 58,508 84,364 -30.91% QoQ % 15.87% -6.65% 3.51% 17.37% -36.96% -30.65% - Horiz. % 57.46% 49.59% 53.12% 51.32% 43.72% 69.35% 100.00%
Net Worth 111,024 113,130 118,272 113,610 107,041 113,877 122,638 -6.42% QoQ % -1.86% -4.35% 4.10% 6.14% -6.00% -7.14% - Horiz. % 90.53% 92.25% 96.44% 92.64% 87.28% 92.86% 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 111,024 113,130 118,272 113,610 107,041 113,877 122,638 -6.42% QoQ % -1.86% -4.35% 4.10% 6.14% -6.00% -7.14% - Horiz. % 90.53% 92.25% 96.44% 92.64% 87.28% 92.86% 100.00%
NOSH 183,846 187,581 187,407 175,000 163,173 85,442 85,373 66.84% QoQ % -1.99% 0.09% 7.09% 7.25% 90.97% 0.08% - Horiz. % 215.34% 219.72% 219.52% 204.98% 191.13% 100.08% 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 % -8.16 % -4.97 % -1.99 % -4.66 % -4.91 % -0.83 % - QoQ % 105.15% -64.19% -149.75% 57.30% 5.09% -491.57% - Horiz. % -50.60% 983.13% 598.80% 239.76% 561.45% 591.57% 100.00%
ROE 0.22 % -2.61 % -1.71 % -0.77 % -1.59 % -2.40 % -0.93 % - QoQ % 108.43% -52.63% -122.08% 51.57% 33.75% -158.06% - Horiz. % -23.66% 280.65% 183.87% 82.80% 170.97% 258.06% 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 20.62 22.78 24.26 21.60 65.27 98.01 -58.24% QoQ % 28.42% -9.48% -6.10% 12.31% -66.91% -33.40% - Horiz. % 27.02% 21.04% 23.24% 24.75% 22.04% 66.60% 100.00%
EPS 0.13 -1.57 -1.08 -0.50 -1.04 -3.20 -1.34 - QoQ % 108.28% -45.37% -116.00% 51.92% 67.50% -138.81% - Horiz. % -9.70% 117.16% 80.60% 37.31% 77.61% 238.81% 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 0.6031 0.6311 0.6492 0.6560 1.3328 1.4365 -43.91% QoQ % 0.13% -4.44% -2.79% -1.04% -50.78% -7.22% - Horiz. % 42.04% 41.98% 43.93% 45.19% 45.67% 92.78% 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 16.62 18.35 18.24 15.15 23.97 35.96 -30.33% QoQ % 25.87% -9.43% 0.60% 20.40% -36.80% -33.34% - Horiz. % 58.18% 46.22% 51.03% 50.72% 42.13% 66.66% 100.00%
EPS 0.10 -1.27 -0.87 -0.38 -0.73 -1.17 -0.49 - QoQ % 107.87% -45.98% -128.95% 47.95% 37.61% -138.78% - Horiz. % -20.41% 259.18% 177.55% 77.55% 148.98% 238.78% 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 0.4862 0.5083 0.4883 0.4601 0.4894 0.5271 -6.42% QoQ % -1.85% -4.35% 4.10% 6.13% -5.99% -7.15% - Horiz. % 90.53% 92.24% 96.43% 92.64% 87.29% 92.85% 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 2.16 2.33 2.10 3.29 2.50 1.63 -0.82% QoQ % -25.46% -7.30% 10.95% -36.17% 31.60% 53.37% - Horiz. % 98.77% 132.52% 142.94% 128.83% 201.84% 153.37% 100.00%
P/EPS 326.92 -28.27 -49.07 -102.00 -68.27 -50.96 -119.40 - QoQ % 1,256.42% 42.39% 51.89% -49.41% -33.97% 57.32% - Horiz. % -273.80% 23.68% 41.10% 85.43% 57.18% 42.68% 100.00%
EY 0.31 -3.54 -2.04 -0.98 -1.46 -1.96 -0.84 - QoQ % 108.76% -73.53% -108.16% 32.88% 25.51% -133.33% - Horiz. % -36.90% 421.43% 242.86% 116.67% 173.81% 233.33% 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 1.22 1.11 -26.48% QoQ % -5.41% -11.90% 6.33% -26.85% -11.48% 9.91% - Horiz. % 63.06% 66.67% 75.68% 71.17% 97.30% 109.91% 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 2.06 2.06 2.19 2.71 1.26 1.82 -17.67% QoQ % -33.98% 0.00% -5.94% -19.19% 115.08% -30.77% - Horiz. % 74.73% 113.19% 113.19% 120.33% 148.90% 69.23% 100.00%
P/EPS 276.92 -27.00 -43.52 -106.00 -56.25 -25.64 -132.84 - QoQ % 1,125.63% 37.96% 58.94% -88.44% -119.38% 80.70% - Horiz. % -208.46% 20.33% 32.76% 79.80% 42.34% 19.30% 100.00%
EY 0.36 -3.70 -2.30 -0.94 -1.78 -3.90 -0.75 - QoQ % 109.73% -60.87% -144.68% 47.19% 54.36% -420.00% - Horiz. % -48.00% 493.33% 306.67% 125.33% 237.33% 520.00% 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 0.70 0.74 0.82 0.89 0.62 1.24 -38.39% QoQ % -14.29% -5.41% -9.76% -7.87% 43.55% -50.00% - Horiz. % 48.39% 56.45% 59.68% 66.13% 71.77% 50.00% 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 
