Highlights

[JETSON] YoY Quarter Result on 2015-06-30 [#2]

Stock [JETSON]: KUMPULAN JETSON BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     632.22%    YoY -     300.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 46,387 33,383 41,673 39,767 42,448 45,586 31,418 6.71%
  YoY % 38.95% -19.89% 4.79% -6.32% -6.88% 45.10% -
  Horiz. % 147.64% 106.25% 132.64% 126.57% 135.11% 145.10% 100.00%
PBT -1,121 -657 -332 2,354 -807 -1,692 960 -
  YoY % -70.62% -97.89% -114.10% 391.70% 52.30% -276.25% -
  Horiz. % -116.77% -68.44% -34.58% 245.21% -84.06% -176.25% 100.00%
Tax 39 -218 -123 -565 -37 -55 -133 -
  YoY % 117.89% -77.24% 78.23% -1,427.03% 32.73% 58.65% -
  Horiz. % -29.32% 163.91% 92.48% 424.81% 27.82% 41.35% 100.00%
NP -1,082 -875 -455 1,789 -844 -1,747 827 -
  YoY % -23.66% -92.31% -125.43% 311.97% 51.69% -311.25% -
  Horiz. % -130.83% -105.80% -55.02% 216.32% -102.06% -211.25% 100.00%
NP to SH -1,082 -787 -398 1,750 -875 -1,848 767 -
  YoY % -37.48% -97.74% -122.74% 300.00% 52.65% -340.94% -
  Horiz. % -141.07% -102.61% -51.89% 228.16% -114.08% -240.94% 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% 0.00% 173.29% 0.00% 0.00% 100.00%
Total Cost 47,469 34,258 42,128 37,978 43,292 47,333 30,591 7.59%
  YoY % 38.56% -18.68% 10.93% -12.27% -8.54% 54.73% -
  Horiz. % 155.17% 111.99% 137.71% 124.15% 141.52% 154.73% 100.00%
Net Worth 99,282 103,742 114,131 115,424 113,610 120,330 112,696 -2.09%
  YoY % -4.30% -9.10% -1.12% 1.60% -5.59% 6.77% -
  Horiz. % 88.10% 92.06% 101.27% 102.42% 100.81% 106.77% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 99,282 103,742 114,131 115,424 113,610 120,330 112,696 -2.09%
  YoY % -4.30% -9.10% -1.12% 1.60% -5.59% 6.77% -
  Horiz. % 88.10% 92.06% 101.27% 102.42% 100.81% 106.77% 100.00%
NOSH 206,667 201,794 189,523 188,172 175,000 84,383 66,120 20.91%
  YoY % 2.41% 6.47% 0.72% 7.53% 107.39% 27.62% -
  Horiz. % 312.56% 305.19% 286.63% 284.59% 264.67% 127.62% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.33 % -2.62 % -1.09 % 4.50 % -1.99 % -3.83 % 2.63 % -
  YoY % 11.07% -140.37% -124.22% 326.13% 48.04% -245.63% -
  Horiz. % -88.59% -99.62% -41.44% 171.10% -75.67% -145.63% 100.00%
ROE -1.09 % -0.76 % -0.35 % 1.52 % -0.77 % -1.54 % 0.68 % -
  YoY % -43.42% -117.14% -123.03% 297.40% 50.00% -326.47% -
  Horiz. % -160.29% -111.76% -51.47% 223.53% -113.24% -226.47% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.45 16.54 21.99 21.13 24.26 54.02 47.52 -11.74%
  YoY % 35.73% -24.78% 4.07% -12.90% -55.09% 13.68% -
  Horiz. % 47.24% 34.81% 46.28% 44.47% 51.05% 113.68% 100.00%
EPS -0.52 -0.39 -0.21 0.93 -0.50 -2.19 1.16 -
  YoY % -33.33% -85.71% -122.58% 286.00% 77.17% -288.79% -
  Horiz. % -44.83% -33.62% -18.10% 80.17% -43.10% -188.79% 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 0.4804 0.5141 0.6022 0.6134 0.6492 1.4260 1.7044 -19.02%
  YoY % -6.56% -14.63% -1.83% -5.51% -54.47% -16.33% -
  Horiz. % 28.19% 30.16% 35.33% 35.99% 38.09% 83.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 222,067
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.89 15.03 18.77 17.91 19.11 20.53 14.15 6.70%
  YoY % 38.99% -19.93% 4.80% -6.28% -6.92% 45.09% -
  Horiz. % 147.63% 106.22% 132.65% 126.57% 135.05% 145.09% 100.00%
EPS -0.49 -0.35 -0.18 0.79 -0.39 -0.83 0.35 -
  YoY % -40.00% -94.44% -122.78% 302.56% 53.01% -337.14% -
  Horiz. % -140.00% -100.00% -51.43% 225.71% -111.43% -237.14% 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 0.4471 0.4672 0.5139 0.5198 0.5116 0.5419 0.5075 -2.09%
  YoY % -4.30% -9.09% -1.14% 1.60% -5.59% 6.78% -
  Horiz. % 88.10% 92.06% 101.26% 102.42% 100.81% 106.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2250 0.4150 0.2300 0.3500 0.5100 1.7000 1.3200 -
P/RPS 1.00 2.51 1.05 1.66 2.10 3.15 2.78 -15.66%
  YoY % -60.16% 139.05% -36.75% -20.95% -33.33% 13.31% -
  Horiz. % 35.97% 90.29% 37.77% 59.71% 75.54% 113.31% 100.00%
P/EPS -42.98 -106.41 -109.52 37.63 -102.00 -77.63 113.79 -
  YoY % 59.61% 2.84% -391.04% 136.89% -31.39% -168.22% -
  Horiz. % -37.77% -93.51% -96.25% 33.07% -89.64% -68.22% 100.00%
EY -2.33 -0.94 -0.91 2.66 -0.98 -1.29 0.88 -
  YoY % -147.87% -3.30% -134.21% 371.43% 24.03% -246.59% -
  Horiz. % -264.77% -106.82% -103.41% 302.27% -111.36% -146.59% 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 0.47 0.81 0.38 0.57 0.79 1.19 0.77 -7.89%
  YoY % -41.98% 113.16% -33.33% -27.85% -33.61% 54.55% -
  Horiz. % 61.04% 105.19% 49.35% 74.03% 102.60% 154.55% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 24/08/17 25/08/16 27/08/15 28/08/14 22/08/13 28/08/12 -
Price 0.2200 0.2700 0.2200 0.3150 0.5300 1.6200 1.3400 -
P/RPS 0.98 1.63 1.00 1.49 2.19 3.00 2.82 -16.14%
  YoY % -39.88% 63.00% -32.89% -31.96% -27.00% 6.38% -
  Horiz. % 34.75% 57.80% 35.46% 52.84% 77.66% 106.38% 100.00%
P/EPS -42.02 -69.23 -104.76 33.87 -106.00 -73.97 115.52 -
  YoY % 39.30% 33.92% -409.30% 131.95% -43.30% -164.03% -
  Horiz. % -36.37% -59.93% -90.69% 29.32% -91.76% -64.03% 100.00%
EY -2.38 -1.44 -0.95 2.95 -0.94 -1.35 0.87 -
  YoY % -65.28% -51.58% -132.20% 413.83% 30.37% -255.17% -
  Horiz. % -273.56% -165.52% -109.20% 339.08% -108.05% -155.17% 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 0.46 0.53 0.37 0.51 0.82 1.14 0.79 -8.62%
  YoY % -13.21% 43.24% -27.45% -37.80% -28.07% 44.30% -
  Horiz. % 58.23% 67.09% 46.84% 64.56% 103.80% 144.30% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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