Highlights

[JETSON] QoQ TTM 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 -     13.11%    YoY -     -11.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 172,493 159,058 176,153 217,135 220,273 221,118 206,749 -11.39%
  QoQ % 8.45% -9.70% -18.87% -1.42% -0.38% 6.95% -
  Horiz. % 83.43% 76.93% 85.20% 105.02% 106.54% 106.95% 100.00%
PBT -4,338 -6,216 -4,910 -3,134 -4,019 -4,428 -6,643 -24.75%
  QoQ % 30.21% -26.60% -56.67% 22.02% 9.24% 33.34% -
  Horiz. % 65.30% 93.57% 73.91% 47.18% 60.50% 66.66% 100.00%
Tax -1,581 -1,551 -2,436 -2,781 -2,799 -2,797 106 -
  QoQ % -1.93% 36.33% 12.41% 0.64% -0.07% -2,738.68% -
  Horiz. % -1,491.51% -1,463.21% -2,298.11% -2,623.58% -2,640.57% -2,638.68% 100.00%
NP -5,919 -7,767 -7,346 -5,915 -6,818 -7,225 -6,537 -6.41%
  QoQ % 23.79% -5.73% -24.19% 13.24% 5.63% -10.52% -
  Horiz. % 90.55% 118.82% 112.38% 90.48% 104.30% 110.52% 100.00%
NP to SH -5,613 -7,549 -7,329 -6,449 -7,422 -7,792 -6,718 -11.30%
  QoQ % 25.65% -3.00% -13.65% 13.11% 4.75% -15.99% -
  Horiz. % 83.55% 112.37% 109.09% 96.00% 110.48% 115.99% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 178,412 166,825 183,499 223,050 227,091 228,343 213,286 -11.23%
  QoQ % 6.95% -9.09% -17.73% -1.78% -0.55% 7.06% -
  Horiz. % 83.65% 78.22% 86.03% 104.58% 106.47% 107.06% 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 0 0 0 0 0 0 0 -
  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 -3.43 % -4.88 % -4.17 % -2.72 % -3.10 % -3.27 % -3.16 % 5.62%
  QoQ % 29.71% -17.03% -53.31% 12.26% 5.20% -3.48% -
  Horiz. % 108.54% 154.43% 131.96% 86.08% 98.10% 103.48% 100.00%
ROE -5.06 % -6.67 % -6.20 % -5.68 % -6.93 % -6.84 % -5.48 % -5.18%
  QoQ % 24.14% -7.58% -9.15% 18.04% -1.32% -24.82% -
  Horiz. % 92.34% 121.72% 113.14% 103.65% 126.46% 124.82% 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 93.82 84.79 93.99 124.08 134.99 258.79 242.17 -46.89%
  QoQ % 10.65% -9.79% -24.25% -8.08% -47.84% 6.86% -
  Horiz. % 38.74% 35.01% 38.81% 51.24% 55.74% 106.86% 100.00%
EPS -3.05 -4.02 -3.91 -3.69 -4.55 -9.12 -7.87 -46.87%
  QoQ % 24.13% -2.81% -5.96% 18.90% 50.11% -15.88% -
  Horiz. % 38.75% 51.08% 49.68% 46.89% 57.81% 115.88% 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 74.14 68.36 75.71 93.32 94.67 95.04 88.86 -11.38%
  QoQ % 8.46% -9.71% -18.87% -1.43% -0.39% 6.95% -
  Horiz. % 83.43% 76.93% 85.20% 105.02% 106.54% 106.95% 100.00%
EPS -2.41 -3.24 -3.15 -2.77 -3.19 -3.35 -2.89 -11.41%
  QoQ % 25.62% -2.86% -13.72% 13.17% 4.78% -15.92% -
  Horiz. % 83.39% 112.11% 109.00% 95.85% 110.38% 115.92% 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 0.45 0.52 0.56 0.41 0.53 0.63 0.66 -22.55%
  QoQ % -13.46% -7.14% 36.59% -22.64% -15.87% -4.55% -
  Horiz. % 68.18% 78.79% 84.85% 62.12% 80.30% 95.45% 100.00%
P/EPS -13.92 -11.06 -13.55 -13.84 -15.61 -17.87 -20.33 -22.33%
  QoQ % -25.86% 18.38% 2.10% 11.34% 12.65% 12.10% -
  Horiz. % 68.47% 54.40% 66.65% 68.08% 76.78% 87.90% 100.00%
EY -7.18 -9.04 -7.38 -7.23 -6.41 -5.59 -4.92 28.69%
  QoQ % 20.58% -22.49% -2.07% -12.79% -14.67% -13.62% -
  Horiz. % 145.93% 183.74% 150.00% 146.95% 130.28% 113.62% 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 0.38 0.50 0.50 0.43 0.43 0.32 0.74 -35.90%
  QoQ % -24.00% 0.00% 16.28% 0.00% 34.38% -56.76% -
  Horiz. % 51.35% 67.57% 67.57% 58.11% 58.11% 43.24% 100.00%
P/EPS -11.79 -10.56 -12.02 -14.38 -12.86 -8.99 -22.62 -35.26%
  QoQ % -11.65% 12.15% 16.41% -11.82% -43.05% 60.26% -
  Horiz. % 52.12% 46.68% 53.14% 63.57% 56.85% 39.74% 100.00%
EY -8.48 -9.47 -8.32 -6.95 -7.78 -11.12 -4.42 54.46%
  QoQ % 10.45% -13.82% -19.71% 10.67% 30.04% -151.58% -
  Horiz. % 191.86% 214.25% 188.24% 157.24% 176.02% 251.58% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

326  371  603  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.29+0.015 
 PNEPCB 0.375-0.005 
 KTG 0.270.00 
 QES 0.365+0.01 
 PA 0.18+0.005 
 JAKS 0.695+0.025 
 SAMAIDEN 1.87+0.19 
 HSI-HDT 0.07-0.045 
 XDL 0.065-0.005 

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