[JETSON] YoY Cumulative Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 71,733 77,634 88,444 77,690 81,673 61,695 70,747 0.23% YoY % -7.60% -12.22% 13.84% -4.88% 32.38% -12.79% - Horiz. % 101.39% 109.73% 125.01% 109.81% 115.44% 87.21% 100.00%
PBT 60 -1,774 2,615 -2,421 -3,718 2,629 -1,461 - YoY % 103.38% -167.84% 208.01% 34.88% -241.42% 279.95% - Horiz. % -4.11% 121.42% -178.99% 165.71% 254.48% -179.95% 100.00%
Tax -652 -247 -622 -64 -80 -298 -130 30.80% YoY % -163.97% 60.29% -871.88% 20.00% 73.15% -129.23% - Horiz. % 501.54% 190.00% 478.46% 49.23% 61.54% 229.23% 100.00%
NP -592 -2,021 1,993 -2,485 -3,798 2,331 -1,591 -15.18% YoY % 70.71% -201.40% 180.20% 34.57% -262.93% 246.51% - Horiz. % 37.21% 127.03% -125.27% 156.19% 238.72% -146.51% 100.00%
NP to SH -491 -1,961 1,989 -2,572 -3,915 2,136 -239 12.74% YoY % 74.96% -198.59% 177.33% 34.30% -283.29% 993.72% - Horiz. % 205.44% 820.50% -832.22% 1,076.15% 1,638.08% -893.72% 100.00%
Tax Rate 1,086.67 % - % 23.79 % - % - % 11.34 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 9,582.63% 0.00% 209.79% 0.00% 0.00% 100.00% -
Total Cost 72,325 79,655 86,451 80,175 85,471 59,364 72,338 -0.00% YoY % -9.20% -7.86% 7.83% -6.20% 43.98% -17.94% - Horiz. % 99.98% 110.12% 119.51% 110.83% 118.16% 82.06% 100.00%
Net Worth 100,969 113,549 115,099 101,196 118,530 110,656 114,351 -2.05% YoY % -11.08% -1.35% 13.74% -14.62% 7.12% -3.23% - Horiz. % 88.30% 99.30% 100.65% 88.50% 103.65% 96.77% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 100,969 113,549 115,099 101,196 118,530 110,656 114,351 -2.05% YoY % -11.08% -1.35% 13.74% -14.62% 7.12% -3.23% - Horiz. % 88.30% 99.30% 100.65% 88.50% 103.65% 96.77% 100.00%
NOSH 196,400 188,557 187,641 155,878 83,121 64,924 64,594 20.34% YoY % 4.16% 0.49% 20.38% 87.53% 28.03% 0.51% - Horiz. % 304.05% 291.91% 290.49% 241.32% 128.68% 100.51% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -0.83 % -2.60 % 2.25 % -3.20 % -4.65 % 3.78 % -2.25 % -15.30% YoY % 68.08% -215.56% 170.31% 31.18% -223.02% 268.00% - Horiz. % 36.89% 115.56% -100.00% 142.22% 206.67% -168.00% 100.00%
ROE -0.49 % -1.73 % 1.73 % -2.54 % -3.30 % 1.93 % -0.21 % 15.15% YoY % 71.68% -200.00% 168.11% 23.03% -270.98% 1,019.05% - Horiz. % 233.33% 823.81% -823.81% 1,209.52% 1,571.43% -919.05% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 36.52 41.17 47.13 49.84 98.26 95.03 109.52 -16.71% YoY % -11.29% -12.65% -5.44% -49.28% 3.40% -13.23% - Horiz. % 33.35% 37.59% 43.03% 45.51% 89.72% 86.77% 100.00%
EPS -0.25 -1.04 1.06 -1.65 -4.71 3.29 -0.37 -6.32% YoY % 75.96% -198.11% 164.24% 64.97% -243.16% 989.19% - Horiz. % 67.57% 281.08% -286.49% 445.95% 1,272.97% -889.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5141 0.6022 0.6134 0.6492 1.4260 1.7044 1.7703 -18.61% YoY % -14.63% -1.83% -5.51% -54.47% -16.33% -3.72% - Horiz. % 29.04% 34.02% 34.65% 36.67% 80.55% 96.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,667 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.83 33.37 38.01 33.39 35.10 26.52 30.41 0.23% YoY % -7.61% -12.21% 13.84% -4.87% 32.35% -12.79% - Horiz. % 101.38% 109.73% 124.99% 109.80% 115.42% 87.21% 100.00%
EPS -0.21 -0.84 0.85 -1.11 -1.68 0.92 -0.10 13.15% YoY % 75.00% -198.82% 176.58% 33.93% -282.61% 1,020.00% - Horiz. % 210.00% 840.00% -850.00% 1,110.00% 1,680.00% -920.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4340 0.4880 0.4947 0.4349 0.5094 0.4756 0.4915 -2.05% YoY % -11.07% -1.35% 13.75% -14.63% 7.11% -3.23% - Horiz. % 88.30% 99.29% 100.65% 88.48% 103.64% 96.77% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.4150 0.2300 0.3500 0.5100 1.7000 1.3200 1.2000 -
P/RPS 1.14 0.56 0.74 1.02 1.73 1.39 1.10 0.60% YoY % 103.57% -24.32% -27.45% -41.04% 24.46% 26.36% - Horiz. % 103.64% 50.91% 67.27% 92.73% 157.27% 126.36% 100.00%
P/EPS -166.00 -22.12 33.02 -30.91 -36.09 40.12 -324.32 -10.55% YoY % -650.45% -166.99% 206.83% 14.35% -189.96% 112.37% - Horiz. % 51.18% 6.82% -10.18% 9.53% 11.13% -12.37% 100.00%
EY -0.60 -4.52 3.03 -3.24 -2.77 2.49 -0.31 11.62% YoY % 86.73% -249.17% 193.52% -16.97% -211.24% 903.23% - Horiz. % 193.55% 1,458.06% -977.42% 1,045.16% 893.55% -803.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.81 0.38 0.57 0.79 1.19 0.77 0.68 2.96% YoY % 113.16% -33.33% -27.85% -33.61% 54.55% 13.24% - Horiz. % 119.12% 55.88% 83.82% 116.18% 175.00% 113.24% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 27/08/15 28/08/14 22/08/13 28/08/12 23/08/11 -
Price 0.2700 0.2200 0.3150 0.5300 1.6200 1.3400 1.0100 -
P/RPS 0.74 0.53 0.67 1.06 1.65 1.41 0.92 -3.56% YoY % 39.62% -20.90% -36.79% -35.76% 17.02% 53.26% - Horiz. % 80.43% 57.61% 72.83% 115.22% 179.35% 153.26% 100.00%
P/EPS -108.00 -21.15 29.72 -32.12 -34.39 40.73 -272.97 -14.31% YoY % -410.64% -171.16% 192.53% 6.60% -184.43% 114.92% - Horiz. % 39.56% 7.75% -10.89% 11.77% 12.60% -14.92% 100.00%
EY -0.93 -4.73 3.37 -3.11 -2.91 2.46 -0.37 16.59% YoY % 80.34% -240.36% 208.36% -6.87% -218.29% 764.86% - Horiz. % 251.35% 1,278.38% -910.81% 840.54% 786.49% -664.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.53 0.37 0.51 0.82 1.14 0.79 0.57 -1.20% YoY % 43.24% -27.45% -37.80% -28.07% 44.30% 38.60% - Horiz. % 92.98% 64.91% 89.47% 143.86% 200.00% 138.60% 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 
