[JETSON] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -557.46%
YoY- -737.03%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 123,390 121,108 138,584 134,753 141,494 120,352 191,846 -25.50%
PBT 5,258 6,676 -6,643 -6,153 -2,922 -3,896 4,435 12.02%
Tax -596 -660 -3,058 -126 -260 -328 834 -
NP 4,662 6,016 -9,701 -6,280 -3,182 -4,224 5,269 -7.84%
-
NP to SH 4,272 5,476 -5,356 -3,142 -478 -4,356 4,661 -5.64%
-
Tax Rate 11.34% 9.89% - - - - -18.80% -
Total Cost 118,728 115,092 148,285 141,033 144,676 124,576 186,577 -26.03%
-
Net Worth 110,656 109,033 110,397 110,766 114,351 113,146 114,937 -2.50%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 965 1,287 - - - -
Div Payout % - - 0.00% 0.00% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 110,656 109,033 110,397 110,766 114,351 113,146 114,937 -2.50%
NOSH 64,924 63,971 64,390 64,398 64,594 64,437 64,412 0.52%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.78% 4.97% -7.00% -4.66% -2.25% -3.51% 2.75% -
ROE 3.86% 5.02% -4.85% -2.84% -0.42% -3.85% 4.06% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 190.05 189.31 215.23 209.25 219.05 186.77 297.84 -25.90%
EPS 6.58 8.56 -8.30 -4.88 -0.74 -6.76 7.24 -6.17%
DPS 0.00 0.00 1.50 2.00 0.00 0.00 0.00 -
NAPS 1.7044 1.7044 1.7145 1.72 1.7703 1.7559 1.7844 -3.01%
Adjusted Per Share Value based on latest NOSH - 64,376
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.06 31.47 36.01 35.01 36.76 31.27 49.85 -25.51%
EPS 1.11 1.42 -1.39 -0.82 -0.12 -1.13 1.21 -5.59%
DPS 0.00 0.00 0.25 0.33 0.00 0.00 0.00 -
NAPS 0.2875 0.2833 0.2868 0.2878 0.2971 0.294 0.2986 -2.49%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.32 1.49 1.27 1.00 1.20 1.28 0.89 -
P/RPS 0.69 0.79 0.59 0.48 0.55 0.69 0.30 74.33%
P/EPS 20.06 17.41 -15.27 -20.49 -162.16 -18.93 12.30 38.59%
EY 4.98 5.74 -6.55 -4.88 -0.62 -5.28 8.13 -27.89%
DY 0.00 0.00 1.18 2.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.87 0.74 0.58 0.68 0.73 0.50 33.39%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 18/05/12 23/02/12 24/11/11 23/08/11 30/05/11 24/02/11 -
Price 1.34 1.34 1.41 1.37 1.01 1.28 0.96 -
P/RPS 0.71 0.71 0.66 0.65 0.46 0.69 0.32 70.19%
P/EPS 20.36 15.65 -16.95 -28.07 -136.49 -18.93 13.27 33.06%
EY 4.91 6.39 -5.90 -3.56 -0.73 -5.28 7.54 -24.89%
DY 0.00 0.00 1.06 1.46 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.82 0.80 0.57 0.73 0.54 28.90%

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