[JETSON] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 555.93%
YoY- 573.75%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 100,344 114,580 113,149 111,136 110,964 130,452 117,718 -10.09%
PBT -3,060 11,787 18,302 28,662 4,404 -1,775 -4,090 -17.57%
Tax -32 -250 -64 -18 -8 -16,850 986 -
NP -3,092 11,537 18,238 28,644 4,396 -18,625 -3,104 -0.25%
-
NP to SH -2,904 10,673 18,017 28,520 4,348 -18,041 -2,509 10.22%
-
Tax Rate - 2.12% 0.35% 0.06% 0.18% - - -
Total Cost 103,436 103,043 94,910 82,492 106,568 149,077 120,822 -9.83%
-
Net Worth 89,610 90,682 93,999 94,841 80,348 78,573 77,781 9.88%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 89,610 90,682 93,999 94,841 80,348 78,573 77,781 9.88%
NOSH 59,024 59,195 59,189 59,194 59,398 58,984 58,996 0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -3.08% 10.07% 16.12% 25.77% 3.96% -14.28% -2.64% -
ROE -3.24% 11.77% 19.17% 30.07% 5.41% -22.96% -3.23% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 170.00 193.56 191.16 187.75 186.81 221.16 199.53 -10.11%
EPS -4.92 18.03 30.44 48.18 7.32 -30.49 -4.25 10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5182 1.5319 1.5881 1.6022 1.3527 1.3321 1.3184 9.85%
Adjusted Per Share Value based on latest NOSH - 59,177
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 26.07 29.77 29.40 28.88 28.83 33.89 30.59 -10.10%
EPS -0.75 2.77 4.68 7.41 1.13 -4.69 -0.65 10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2328 0.2356 0.2442 0.2464 0.2088 0.2042 0.2021 9.87%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.50 0.52 0.60 0.61 0.61 0.60 0.57 -
P/RPS 0.29 0.27 0.31 0.32 0.33 0.27 0.29 0.00%
P/EPS -10.16 2.88 1.97 1.27 8.33 -1.96 -13.40 -16.83%
EY -9.84 34.67 50.73 78.98 12.00 -50.98 -7.46 20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.38 0.38 0.45 0.45 0.43 -16.16%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 27/11/08 26/08/08 27/05/08 29/02/08 27/11/07 -
Price 0.50 0.50 0.50 0.60 0.62 0.64 0.60 -
P/RPS 0.29 0.26 0.26 0.32 0.33 0.29 0.30 -2.23%
P/EPS -10.16 2.77 1.64 1.25 8.47 -2.09 -14.11 -19.64%
EY -9.84 36.06 60.88 80.30 11.81 -47.79 -7.09 24.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.31 0.37 0.46 0.48 0.46 -19.84%

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