[JETSON] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -39.7%
YoY- 181.97%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 163,346 144,348 135,657 125,672 123,390 121,108 138,584 11.59%
PBT -7,436 -8,104 -261 3,360 5,258 6,676 -6,643 7.81%
Tax -160 -100 346 -516 -596 -660 -3,058 -86.03%
NP -7,596 -8,204 85 2,844 4,662 6,016 -9,701 -15.05%
-
NP to SH -7,830 -8,268 273 2,576 4,272 5,476 -5,356 28.83%
-
Tax Rate - - - 15.36% 11.34% 9.89% - -
Total Cost 170,942 152,552 135,572 122,828 118,728 115,092 148,285 9.95%
-
Net Worth 118,530 118,137 97,303 110,407 110,656 109,033 110,397 4.85%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 965 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 118,530 118,137 97,303 110,407 110,656 109,033 110,397 4.85%
NOSH 83,121 81,699 66,341 65,938 64,924 63,971 64,390 18.57%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.65% -5.68% 0.06% 2.26% 3.78% 4.97% -7.00% -
ROE -6.61% -7.00% 0.28% 2.33% 3.86% 5.02% -4.85% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 196.52 176.68 204.48 190.59 190.05 189.31 215.23 -5.88%
EPS -9.42 -10.12 0.41 3.91 6.58 8.56 -8.30 8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.426 1.446 1.4667 1.6744 1.7044 1.7044 1.7145 -11.56%
Adjusted Per Share Value based on latest NOSH - 67,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.44 37.51 35.25 32.65 32.06 31.47 36.01 11.58%
EPS -2.03 -2.15 0.07 0.67 1.11 1.42 -1.39 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.308 0.307 0.2528 0.2869 0.2875 0.2833 0.2868 4.87%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.70 1.45 1.17 1.26 1.32 1.49 1.27 -
P/RPS 0.87 0.82 0.57 0.66 0.69 0.79 0.59 29.58%
P/EPS -18.05 -14.33 284.32 32.25 20.06 17.41 -15.27 11.80%
EY -5.54 -6.98 0.35 3.10 4.98 5.74 -6.55 -10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
P/NAPS 1.19 1.00 0.80 0.75 0.77 0.87 0.74 37.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 21/05/13 27/02/13 29/11/12 28/08/12 18/05/12 23/02/12 -
Price 1.62 1.37 1.21 1.18 1.34 1.34 1.41 -
P/RPS 0.82 0.78 0.59 0.62 0.71 0.71 0.66 15.58%
P/EPS -17.20 -13.54 294.04 30.20 20.36 15.65 -16.95 0.98%
EY -5.81 -7.39 0.34 3.31 4.91 6.39 -5.90 -1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 1.14 0.95 0.82 0.70 0.79 0.79 0.82 24.58%

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