Highlights

[JETSON] YoY 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 -     48.44%    YoY -     52.65%
Quarter Report


View:


Show?  YoY % Horiz. %

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 33,383 41,673 39,767 42,448 45,586 31,418 40,659 -3.23%
  YoY % -19.89% 4.79% -6.32% -6.88% 45.10% -22.73% -
  Horiz. % 82.10% 102.49% 97.81% 104.40% 112.12% 77.27% 100.00%
PBT -657 -332 2,354 -807 -1,692 960 -487 5.11%
  YoY % -97.89% -114.10% 391.70% 52.30% -276.25% 297.13% -
  Horiz. % 134.91% 68.17% -483.37% 165.71% 347.43% -197.13% 100.00%
Tax -218 -123 -565 -37 -55 -133 -48 28.66%
  YoY % -77.24% 78.23% -1,427.03% 32.73% 58.65% -177.08% -
  Horiz. % 454.17% 256.25% 1,177.08% 77.08% 114.58% 277.08% 100.00%
NP -875 -455 1,789 -844 -1,747 827 -535 8.54%
  YoY % -92.31% -125.43% 311.97% 51.69% -311.25% 254.58% -
  Horiz. % 163.55% 85.05% -334.39% 157.76% 326.54% -154.58% 100.00%
NP to SH -787 -398 1,750 -875 -1,848 767 850 -
  YoY % -97.74% -122.74% 300.00% 52.65% -340.94% -9.76% -
  Horiz. % -92.59% -46.82% 205.88% -102.94% -217.41% 90.24% 100.00%
Tax Rate - % - % 24.00 % - % - % 13.85 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 173.29% 0.00% 0.00% 100.00% -
Total Cost 34,258 42,128 37,978 43,292 47,333 30,591 41,194 -3.02%
  YoY % -18.68% 10.93% -12.27% -8.54% 54.73% -25.74% -
  Horiz. % 83.16% 102.27% 92.19% 105.09% 114.90% 74.26% 100.00%
Net Worth 103,742 114,131 115,424 113,610 120,330 112,696 113,996 -1.56%
  YoY % -9.10% -1.12% 1.60% -5.59% 6.77% -1.14% -
  Horiz. % 91.01% 100.12% 101.25% 99.66% 105.56% 98.86% 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 103,742 114,131 115,424 113,610 120,330 112,696 113,996 -1.56%
  YoY % -9.10% -1.12% 1.60% -5.59% 6.77% -1.14% -
  Horiz. % 91.01% 100.12% 101.25% 99.66% 105.56% 98.86% 100.00%
NOSH 201,794 189,523 188,172 175,000 84,383 66,120 64,393 20.95%
  YoY % 6.47% 0.72% 7.53% 107.39% 27.62% 2.68% -
  Horiz. % 313.38% 294.32% 292.22% 271.76% 131.04% 102.68% 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 -2.62 % -1.09 % 4.50 % -1.99 % -3.83 % 2.63 % -1.32 % 12.09%
  YoY % -140.37% -124.22% 326.13% 48.04% -245.63% 299.24% -
  Horiz. % 198.48% 82.58% -340.91% 150.76% 290.15% -199.24% 100.00%
ROE -0.76 % -0.35 % 1.52 % -0.77 % -1.54 % 0.68 % 0.75 % -
  YoY % -117.14% -123.03% 297.40% 50.00% -326.47% -9.33% -
  Horiz. % -101.33% -46.67% 202.67% -102.67% -205.33% 90.67% 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 16.54 21.99 21.13 24.26 54.02 47.52 63.14 -19.99%
  YoY % -24.78% 4.07% -12.90% -55.09% 13.68% -24.74% -
  Horiz. % 26.20% 34.83% 33.47% 38.42% 85.56% 75.26% 100.00%
EPS -0.39 -0.21 0.93 -0.50 -2.19 1.16 1.32 -
  YoY % -85.71% -122.58% 286.00% 77.17% -288.79% -12.12% -
  Horiz. % -29.55% -15.91% 70.45% -37.88% -165.91% 87.88% 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 14.35 17.91 17.09 18.24 19.59 13.50 17.48 -3.23%
  YoY % -19.88% 4.80% -6.30% -6.89% 45.11% -22.77% -
  Horiz. % 82.09% 102.46% 97.77% 104.35% 112.07% 77.23% 100.00%
EPS -0.34 -0.17 0.75 -0.38 -0.79 0.33 0.37 -
  YoY % -100.00% -122.67% 297.37% 51.90% -339.39% -10.81% -
  Horiz. % -91.89% -45.95% 202.70% -102.70% -213.51% 89.19% 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 0.4459 0.4905 0.4961 0.4883 0.5172 0.4844 0.4900 -1.56%
  YoY % -9.09% -1.13% 1.60% -5.59% 6.77% -1.14% -
  Horiz. % 91.00% 100.10% 101.24% 99.65% 105.55% 98.86% 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 2.51 1.05 1.66 2.10 3.15 2.78 1.90 4.75%
  YoY % 139.05% -36.75% -20.95% -33.33% 13.31% 46.32% -
  Horiz. % 132.11% 55.26% 87.37% 110.53% 165.79% 146.32% 100.00%
P/EPS -106.41 -109.52 37.63 -102.00 -77.63 113.79 90.91 -
  YoY % 2.84% -391.04% 136.89% -31.39% -168.22% 25.17% -
  Horiz. % -117.05% -120.47% 41.39% -112.20% -85.39% 125.17% 100.00%
EY -0.94 -0.91 2.66 -0.98 -1.29 0.88 1.10 -
  YoY % -3.30% -134.21% 371.43% 24.03% -246.59% -20.00% -
  Horiz. % -85.45% -82.73% 241.82% -89.09% -117.27% 80.00% 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 1.63 1.00 1.49 2.19 3.00 2.82 1.60 0.31%
  YoY % 63.00% -32.89% -31.96% -27.00% 6.38% 76.25% -
  Horiz. % 101.87% 62.50% 93.12% 136.88% 187.50% 176.25% 100.00%
P/EPS -69.23 -104.76 33.87 -106.00 -73.97 115.52 76.52 -
  YoY % 33.92% -409.30% 131.95% -43.30% -164.03% 50.97% -
  Horiz. % -90.47% -136.91% 44.26% -138.53% -96.67% 150.97% 100.00%
EY -1.44 -0.95 2.95 -0.94 -1.35 0.87 1.31 -
  YoY % -51.58% -132.20% 413.83% 30.37% -255.17% -33.59% -
  Horiz. % -109.92% -72.52% 225.19% -71.76% -103.05% 66.41% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS