[JETSON] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -85.58%
YoY- -37.67%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 120,352 191,846 196,754 209,956 211,264 122,631 106,950 8.19%
PBT -3,896 4,435 3,582 1,620 4,252 -162 3,240 -
Tax -328 834 -3,330 -1,222 -468 6,111 -244 21.82%
NP -4,224 5,269 252 398 3,784 5,949 2,996 -
-
NP to SH -4,356 4,661 493 566 3,924 6,788 3,269 -
-
Tax Rate - -18.80% 92.96% 75.43% 11.01% - 7.53% -
Total Cost 124,576 186,577 196,502 209,558 207,480 116,682 103,954 12.83%
-
Net Worth 113,146 114,937 111,233 110,858 112,156 104,255 99,461 8.98%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 113,146 114,937 111,233 110,858 112,156 104,255 99,461 8.98%
NOSH 64,437 64,412 64,912 64,318 64,539 59,252 58,800 6.29%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -3.51% 2.75% 0.13% 0.19% 1.79% 4.85% 2.80% -
ROE -3.85% 4.06% 0.44% 0.51% 3.50% 6.51% 3.29% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 186.77 297.84 303.11 326.43 327.34 206.96 181.89 1.78%
EPS -6.76 7.24 0.76 0.88 6.08 11.46 5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7559 1.7844 1.7136 1.7236 1.7378 1.7595 1.6915 2.52%
Adjusted Per Share Value based on latest NOSH - 64,629
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 31.27 49.85 51.12 54.55 54.89 31.86 27.79 8.19%
EPS -1.13 1.21 0.13 0.15 1.02 1.76 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.2986 0.289 0.288 0.2914 0.2709 0.2584 8.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.28 0.89 1.18 1.63 2.08 2.54 1.82 -
P/RPS 0.69 0.30 0.39 0.50 0.64 1.23 1.00 -21.93%
P/EPS -18.93 12.30 155.26 185.23 34.21 22.17 32.73 -
EY -5.28 8.13 0.64 0.54 2.92 4.51 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.50 0.69 0.95 1.20 1.44 1.08 -22.99%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 30/11/10 26/08/10 27/05/10 24/02/10 25/11/09 -
Price 1.28 0.96 1.09 1.27 1.92 2.00 2.54 -
P/RPS 0.69 0.32 0.36 0.39 0.59 0.97 1.40 -37.63%
P/EPS -18.93 13.27 143.42 144.32 31.58 17.46 45.68 -
EY -5.28 7.54 0.70 0.69 3.17 5.73 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.64 0.74 1.10 1.14 1.50 -38.15%

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