[JETSON] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 260.06%
YoY- -81.85%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 209,956 211,264 122,631 106,950 104,054 100,344 114,580 49.90%
PBT 1,620 4,252 -162 3,240 606 -3,060 11,787 -73.46%
Tax -1,222 -468 6,111 -244 -26 -32 -250 188.85%
NP 398 3,784 5,949 2,996 580 -3,092 11,537 -89.46%
-
NP to SH 566 3,924 6,788 3,269 908 -2,904 10,673 -85.96%
-
Tax Rate 75.43% 11.01% - 7.53% 4.29% - 2.12% -
Total Cost 209,558 207,480 116,682 103,954 103,474 103,436 103,043 60.72%
-
Net Worth 110,858 112,156 104,255 99,461 90,829 89,610 90,682 14.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 110,858 112,156 104,255 99,461 90,829 89,610 90,682 14.37%
NOSH 64,318 64,539 59,252 58,800 58,961 59,024 59,195 5.70%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.19% 1.79% 4.85% 2.80% 0.56% -3.08% 10.07% -
ROE 0.51% 3.50% 6.51% 3.29% 1.00% -3.24% 11.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 326.43 327.34 206.96 181.89 176.48 170.00 193.56 41.81%
EPS 0.88 6.08 11.46 5.56 1.54 -4.92 18.03 -86.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7236 1.7378 1.7595 1.6915 1.5405 1.5182 1.5319 8.20%
Adjusted Per Share Value based on latest NOSH - 59,112
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 54.55 54.89 31.86 27.79 27.04 26.07 29.77 49.90%
EPS 0.15 1.02 1.76 0.85 0.24 -0.75 2.77 -85.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.288 0.2914 0.2709 0.2584 0.236 0.2328 0.2356 14.36%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.63 2.08 2.54 1.82 0.49 0.50 0.52 -
P/RPS 0.50 0.64 1.23 1.00 0.28 0.29 0.27 50.97%
P/EPS 185.23 34.21 22.17 32.73 31.82 -10.16 2.88 1517.55%
EY 0.54 2.92 4.51 3.05 3.14 -9.84 34.67 -93.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.20 1.44 1.08 0.32 0.33 0.34 98.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 24/02/10 25/11/09 18/08/09 26/05/09 26/02/09 -
Price 1.27 1.92 2.00 2.54 0.69 0.50 0.50 -
P/RPS 0.39 0.59 0.97 1.40 0.39 0.29 0.26 31.13%
P/EPS 144.32 31.58 17.46 45.68 44.81 -10.16 2.77 1305.10%
EY 0.69 3.17 5.73 2.19 2.23 -9.84 36.06 -92.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.10 1.14 1.50 0.45 0.33 0.33 71.57%

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