[JETSON] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 22,965 35,266 44,838 42,643 42,829 44,976 52,207 -42.19% QoQ % -34.88% -21.35% 5.15% -0.43% -4.77% -13.85% - Horiz. % 43.99% 67.55% 85.89% 81.68% 82.04% 86.15% 100.00%
PBT -3,634 -1,730 -4,867 310 1,438 -499 -4,790 -16.83% QoQ % -110.06% 64.45% -1,670.00% -78.44% 388.18% 89.58% - Horiz. % 75.87% 36.12% 101.61% -6.47% -30.02% 10.42% 100.00%
Tax -26 -60 -1,979 -163 -396 -111 -484 -85.79% QoQ % 56.67% 96.97% -1,114.11% 58.84% -256.76% 77.07% - Horiz. % 5.37% 12.40% 408.88% 33.68% 81.82% 22.93% 100.00%
NP -3,660 -1,790 -6,846 147 1,042 -610 -5,274 -21.63% QoQ % -104.47% 73.85% -4,757.14% -85.89% 270.82% 88.43% - Horiz. % 69.40% 33.94% 129.81% -2.79% -19.76% 11.57% 100.00%
NP to SH -3,569 -1,670 -6,055 247 522 -821 -5,370 -23.86% QoQ % -113.71% 72.42% -2,551.42% -52.68% 163.58% 84.71% - Horiz. % 66.46% 31.10% 112.76% -4.60% -9.72% 15.29% 100.00%
Tax Rate - % - % - % 52.58 % 27.54 % - % - % - QoQ % 0.00% 0.00% 0.00% 90.92% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 190.92% 100.00% - -
Total Cost 26,625 37,056 51,684 42,496 41,787 45,586 57,481 -40.16% QoQ % -28.15% -28.30% 21.62% 1.70% -8.33% -20.69% - Horiz. % 46.32% 64.47% 89.91% 73.93% 72.70% 79.31% 100.00%
Net Worth 74,704 78,364 80,078 86,869 86,763 85,718 92,472 -13.27% QoQ % -4.67% -2.14% -7.82% 0.12% 1.22% -7.30% - Horiz. % 80.79% 84.74% 86.60% 93.94% 93.83% 92.70% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 74,704 78,364 80,078 86,869 86,763 85,718 92,472 -13.27% QoQ % -4.67% -2.14% -7.82% 0.12% 1.22% -7.30% - Horiz. % 80.79% 84.74% 86.60% 93.94% 93.83% 92.70% 100.00%
NOSH 211,567 211,567 211,567 211,567 211,567 211,389 207,896 1.17% QoQ % 0.00% 0.00% 0.00% 0.00% 0.08% 1.68% - Horiz. % 101.77% 101.77% 101.77% 101.77% 101.77% 101.68% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -15.94 % -5.08 % -15.27 % 0.34 % 2.43 % -1.36 % -10.10 % 35.59% QoQ % -213.78% 66.73% -4,591.18% -86.01% 278.68% 86.53% - Horiz. % 157.82% 50.30% 151.19% -3.37% -24.06% 13.47% 100.00%
ROE -4.78 % -2.13 % -7.56 % 0.28 % 0.60 % -0.96 % -5.81 % -12.21% QoQ % -124.41% 71.83% -2,800.00% -53.33% 162.50% 83.48% - Horiz. % 82.27% 36.66% 130.12% -4.82% -10.33% 16.52% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.85 16.67 21.19 20.16 20.24 21.28 25.11 -42.87% QoQ % -34.91% -21.33% 5.11% -0.40% -4.89% -15.25% - Horiz. % 43.21% 66.39% 84.39% 80.29% 80.61% 84.75% 100.00%
EPS -1.69 -0.79 -2.87 0.12 0.24 -0.38 -2.59 -24.79% QoQ % -113.92% 72.47% -2,491.67% -50.00% 163.16% 85.33% - Horiz. % 65.25% 30.50% 110.81% -4.63% -9.27% 14.67% 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 0.3531 0.3704 0.3785 0.4106 0.4101 0.4055 0.4448 -14.28% QoQ % -4.67% -2.14% -7.82% 0.12% 1.13% -8.84% - Horiz. % 79.38% 83.27% 85.09% 92.31% 92.20% 91.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 211,567 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.85 16.67 21.19 20.16 20.24 21.26 24.68 -42.21% QoQ % -34.91% -21.33% 5.11% -0.40% -4.80% -13.86% - Horiz. % 43.96% 67.54% 85.86% 81.69% 82.01% 86.14% 100.00%
EPS -1.69 -0.79 -2.87 0.12 0.24 -0.39 -2.54 -23.80% QoQ % -113.92% 72.47% -2,491.67% -50.00% 161.54% 84.65% - Horiz. % 66.54% 31.10% 112.99% -4.72% -9.45% 15.35% 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 0.3531 0.3704 0.3785 0.4106 0.4101 0.4052 0.4371 -13.27% QoQ % -4.67% -2.14% -7.82% 0.12% 1.21% -7.30% - Horiz. % 80.78% 84.74% 86.59% 93.94% 93.82% 92.70% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1700 0.0650 0.1300 0.1400 0.1650 0.1750 0.2000 -
P/RPS 1.57 0.39 0.61 0.69 0.82 0.82 0.80 56.81% QoQ % 302.56% -36.07% -11.59% -15.85% 0.00% 2.50% - Horiz. % 196.25% 48.75% 76.25% 86.25% 102.50% 102.50% 100.00%
P/EPS -10.08 -8.23 -4.54 119.92 66.87 -45.06 -7.74 19.28% QoQ % -22.48% -81.28% -103.79% 79.33% 248.40% -482.17% - Horiz. % 130.23% 106.33% 58.66% -1,549.35% -863.95% 582.17% 100.00%
EY -9.92 -12.14 -22.02 0.83 1.50 -2.22 -12.92 -16.16% QoQ % 18.29% 44.87% -2,753.01% -44.67% 167.57% 82.82% - Horiz. % 76.78% 93.96% 170.43% -6.42% -11.61% 17.18% 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 0.18 0.34 0.34 0.40 0.43 0.45 4.40% QoQ % 166.67% -47.06% 0.00% -15.00% -6.98% -4.44% - Horiz. % 106.67% 40.00% 75.56% 75.56% 88.89% 95.56% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 27/11/19 27/08/19 29/05/19 28/02/19 -
Price 0.2050 0.1700 0.1350 0.1350 0.1350 0.1700 0.1800 -
P/RPS 1.89 1.02 0.64 0.67 0.67 0.80 0.72 90.40% QoQ % 85.29% 59.38% -4.48% 0.00% -16.25% 11.11% - Horiz. % 262.50% 141.67% 88.89% 93.06% 93.06% 111.11% 100.00%
P/EPS -12.15 -21.54 -4.72 115.63 54.72 -43.77 -6.97 44.89% QoQ % 43.59% -356.36% -104.08% 111.31% 225.02% -527.98% - Horiz. % 174.32% 309.04% 67.72% -1,658.97% -785.08% 627.98% 100.00%
EY -8.23 -4.64 -21.20 0.86 1.83 -2.28 -14.35 -30.99% QoQ % -77.37% 78.11% -2,565.12% -53.01% 180.26% 84.11% - Horiz. % 57.35% 32.33% 147.74% -5.99% -12.75% 15.89% 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 0.58 0.46 0.36 0.33 0.33 0.42 0.40 28.14% QoQ % 26.09% 27.78% 9.09% 0.00% -21.43% 5.00% - Horiz. % 145.00% 115.00% 90.00% 82.50% 82.50% 105.00% 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 2020.pdf 
