Highlights

[JETSON] YoY Cumulative Quarter Result on 2020-06-30 [#2]

Stock [JETSON]: KUMPULAN JETSON BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -213.71%    YoY -     -1,652.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 58,231 87,805 92,266 71,733 77,634 88,444 77,690 -4.69%
  YoY % -33.68% -4.83% 28.62% -7.60% -12.22% 13.84% -
  Horiz. % 74.95% 113.02% 118.76% 92.33% 99.93% 113.84% 100.00%
PBT -5,364 939 -2,472 60 -1,774 2,615 -2,421 14.16%
  YoY % -671.25% 137.99% -4,220.00% 103.38% -167.84% 208.01% -
  Horiz. % 221.56% -38.79% 102.11% -2.48% 73.28% -108.01% 100.00%
Tax -86 -507 -207 -652 -247 -622 -64 5.04%
  YoY % 83.04% -144.93% 68.25% -163.97% 60.29% -871.88% -
  Horiz. % 134.38% 792.19% 323.44% 1,018.75% 385.94% 971.88% 100.00%
NP -5,450 432 -2,679 -592 -2,021 1,993 -2,485 13.97%
  YoY % -1,361.57% 116.13% -352.53% 70.71% -201.40% 180.20% -
  Horiz. % 219.32% -17.38% 107.81% 23.82% 81.33% -80.20% 100.00%
NP to SH -5,239 -299 -2,662 -491 -1,961 1,989 -2,572 12.58%
  YoY % -1,652.17% 88.77% -442.16% 74.96% -198.59% 177.33% -
  Horiz. % 203.69% 11.63% 103.50% 19.09% 76.24% -77.33% 100.00%
Tax Rate - % 53.99 % - % 1,086.67 % - % 23.79 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 226.94% 0.00% 4,567.76% 0.00% 100.00% -
Total Cost 63,681 87,373 94,945 72,325 79,655 86,451 80,175 -3.76%
  YoY % -27.12% -7.98% 31.28% -9.20% -7.86% 7.83% -
  Horiz. % 79.43% 108.98% 118.42% 90.21% 99.35% 107.83% 100.00%
Net Worth 74,704 86,763 99,282 100,969 113,549 115,099 101,196 -4.93%
  YoY % -13.90% -12.61% -1.67% -11.08% -1.35% 13.74% -
  Horiz. % 73.82% 85.74% 98.11% 99.78% 112.21% 113.74% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 74,704 86,763 99,282 100,969 113,549 115,099 101,196 -4.93%
  YoY % -13.90% -12.61% -1.67% -11.08% -1.35% 13.74% -
  Horiz. % 73.82% 85.74% 98.11% 99.78% 112.21% 113.74% 100.00%
NOSH 211,567 211,567 206,667 196,400 188,557 187,641 155,878 5.22%
  YoY % 0.00% 2.37% 5.23% 4.16% 0.49% 20.38% -
  Horiz. % 135.73% 135.73% 132.58% 126.00% 120.96% 120.38% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -9.36 % 0.49 % -2.90 % -0.83 % -2.60 % 2.25 % -3.20 % 19.57%
  YoY % -2,010.20% 116.90% -249.40% 68.08% -215.56% 170.31% -
  Horiz. % 292.50% -15.31% 90.62% 25.94% 81.25% -70.31% 100.00%
ROE -7.01 % -0.34 % -2.68 % -0.49 % -1.73 % 1.73 % -2.54 % 18.42%
  YoY % -1,961.76% 87.31% -446.94% 71.68% -200.00% 168.11% -
  Horiz. % 275.98% 13.39% 105.51% 19.29% 68.11% -68.11% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.52 41.50 44.64 36.52 41.17 47.13 49.84 -9.42%
  YoY % -33.69% -7.03% 22.23% -11.29% -12.65% -5.44% -
  Horiz. % 55.22% 83.27% 89.57% 73.27% 82.60% 94.56% 100.00%
EPS -2.48 -0.14 -1.29 -0.25 -1.04 1.06 -1.65 7.02%
  YoY % -1,671.43% 89.15% -416.00% 75.96% -198.11% 164.24% -
  Horiz. % 150.30% 8.48% 78.18% 15.15% 63.03% -64.24% 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 0.3531 0.4101 0.4804 0.5141 0.6022 0.6134 0.6492 -9.64%
  YoY % -13.90% -14.63% -6.56% -14.63% -1.83% -5.51% -
  Horiz. % 54.39% 63.17% 74.00% 79.19% 92.76% 94.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 222,067
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 26.22 39.54 41.55 32.30 34.96 39.83 34.98 -4.69%
  YoY % -33.69% -4.84% 28.64% -7.61% -12.23% 13.87% -
  Horiz. % 74.96% 113.04% 118.78% 92.34% 99.94% 113.87% 100.00%
EPS -2.36 -0.13 -1.20 -0.22 -0.88 0.90 -1.16 12.55%
  YoY % -1,715.38% 89.17% -445.45% 75.00% -197.78% 177.59% -
  Horiz. % 203.45% 11.21% 103.45% 18.97% 75.86% -77.59% 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 0.3364 0.3907 0.4471 0.4547 0.5113 0.5183 0.4557 -4.93%
  YoY % -13.90% -12.61% -1.67% -11.07% -1.35% 13.74% -
  Horiz. % 73.82% 85.74% 98.11% 99.78% 112.20% 113.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1700 0.1650 0.2250 0.4150 0.2300 0.3500 0.5100 -
P/RPS 0.62 0.40 0.50 1.14 0.56 0.74 1.02 -7.96%
  YoY % 55.00% -20.00% -56.14% 103.57% -24.32% -27.45% -
  Horiz. % 60.78% 39.22% 49.02% 111.76% 54.90% 72.55% 100.00%
P/EPS -6.87 -116.75 -17.47 -166.00 -22.12 33.02 -30.91 -22.15%
  YoY % 94.12% -568.29% 89.48% -650.45% -166.99% 206.83% -
  Horiz. % 22.23% 377.71% 56.52% 537.04% 71.56% -106.83% 100.00%
EY -14.57 -0.86 -5.72 -0.60 -4.52 3.03 -3.24 28.45%
  YoY % -1,594.19% 84.97% -853.33% 86.73% -249.17% 193.52% -
  Horiz. % 449.69% 26.54% 176.54% 18.52% 139.51% -93.52% 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 0.48 0.40 0.47 0.81 0.38 0.57 0.79 -7.96%
  YoY % 20.00% -14.89% -41.98% 113.16% -33.33% -27.85% -
  Horiz. % 60.76% 50.63% 59.49% 102.53% 48.10% 72.15% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 21/08/18 24/08/17 25/08/16 27/08/15 28/08/14 -
Price 0.2050 0.1350 0.2200 0.2700 0.2200 0.3150 0.5300 -
P/RPS 0.74 0.33 0.49 0.74 0.53 0.67 1.06 -5.81%
  YoY % 124.24% -32.65% -33.78% 39.62% -20.90% -36.79% -
  Horiz. % 69.81% 31.13% 46.23% 69.81% 50.00% 63.21% 100.00%
P/EPS -8.28 -95.52 -17.08 -108.00 -21.15 29.72 -32.12 -20.21%
  YoY % 91.33% -459.25% 84.19% -410.64% -171.16% 192.53% -
  Horiz. % 25.78% 297.38% 53.18% 336.24% 65.85% -92.53% 100.00%
EY -12.08 -1.05 -5.85 -0.93 -4.73 3.37 -3.11 25.35%
  YoY % -1,050.48% 82.05% -529.03% 80.34% -240.36% 208.36% -
  Horiz. % 388.42% 33.76% 188.10% 29.90% 152.09% -108.36% 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 0.58 0.33 0.46 0.53 0.37 0.51 0.82 -5.60%
  YoY % 75.76% -28.26% -13.21% 43.24% -27.45% -37.80% -
  Horiz. % 70.73% 40.24% 56.10% 64.63% 45.12% 62.20% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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