[JETSON] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 55.62%
YoY- -56.53%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 110,964 130,452 117,718 111,702 93,836 106,200 107,888 1.89%
PBT 4,404 -1,775 -4,090 -7,400 -14,696 -20,663 -8,273 -
Tax -8 -16,850 986 440 1,132 2,038 -26 -54.39%
NP 4,396 -18,625 -3,104 -6,960 -13,564 -18,625 -8,300 -
-
NP to SH 4,348 -18,041 -2,509 -6,020 -13,564 -18,041 -7,864 -
-
Tax Rate 0.18% - - - - - - -
Total Cost 106,568 149,077 120,822 118,662 107,400 124,825 116,188 -5.59%
-
Net Worth 80,348 78,573 77,781 76,642 76,862 81,899 97,610 -12.15%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 900 1,223 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 80,348 78,573 77,781 76,642 76,862 81,899 97,610 -12.15%
NOSH 59,398 58,984 58,996 59,019 59,179 60,056 61,182 -1.95%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.96% -14.28% -2.64% -6.23% -14.46% -17.54% -7.69% -
ROE 5.41% -22.96% -3.23% -7.85% -17.65% -22.03% -8.06% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 186.81 221.16 199.53 189.26 158.56 176.83 176.34 3.91%
EPS 7.32 -30.49 -4.25 -10.20 -22.92 -30.04 -12.85 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.00 -
NAPS 1.3527 1.3321 1.3184 1.2986 1.2988 1.3637 1.5954 -10.40%
Adjusted Per Share Value based on latest NOSH - 58,615
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 28.83 33.89 30.59 29.02 24.38 27.59 28.03 1.89%
EPS 1.13 -4.69 -0.65 -1.56 -3.52 -4.69 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.32 -
NAPS 0.2088 0.2042 0.2021 0.1991 0.1997 0.2128 0.2536 -12.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.61 0.60 0.57 0.68 0.56 0.57 0.54 -
P/RPS 0.33 0.27 0.29 0.36 0.35 0.32 0.31 4.25%
P/EPS 8.33 -1.96 -13.40 -6.67 -2.44 -1.90 -4.20 -
EY 12.00 -50.98 -7.46 -15.00 -40.93 -52.70 -23.80 -
DY 0.00 0.00 0.00 0.00 0.00 2.63 3.70 -
P/NAPS 0.45 0.45 0.43 0.52 0.43 0.42 0.34 20.52%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 27/11/07 28/08/07 29/05/07 02/03/07 29/11/06 -
Price 0.62 0.64 0.60 0.52 0.60 0.59 0.56 -
P/RPS 0.33 0.29 0.30 0.27 0.38 0.33 0.32 2.07%
P/EPS 8.47 -2.09 -14.11 -5.10 -2.62 -1.96 -4.36 -
EY 11.81 -47.79 -7.09 -19.62 -38.20 -50.92 -22.95 -
DY 0.00 0.00 0.00 0.00 0.00 2.54 3.57 -
P/NAPS 0.46 0.48 0.46 0.40 0.46 0.43 0.35 19.96%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment