Highlights

[JETSON] YoY Cumulative Quarter 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 -     -51.56%    YoY -     34.30%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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