[JETSON] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
11-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -45.92%
YoY- -66.09%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 169,360 153,666 149,712 148,583 143,905 144,814 148,184 9.28%
PBT -3,980 -11,106 -11,156 1,927 6,957 7,234 7,152 -
Tax -1,185 -578 -1,308 514 -2,444 -2,504 -3,148 -47.77%
NP -5,165 -11,684 -12,464 2,441 4,513 4,730 4,004 -
-
NP to SH -5,165 -11,684 -12,464 2,441 4,513 4,730 4,004 -
-
Tax Rate - - - -26.67% 35.13% 34.61% 44.02% -
Total Cost 174,525 165,350 162,176 146,142 139,392 140,084 144,180 13.54%
-
Net Worth 88,045 87,113 89,799 88,720 88,466 87,083 89,538 -1.11%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 88,045 87,113 89,799 88,720 88,466 87,083 89,538 -1.11%
NOSH 50,311 49,216 49,070 46,694 46,561 45,833 45,917 6.26%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -3.05% -7.60% -8.33% 1.64% 3.14% 3.27% 2.70% -
ROE -5.87% -13.41% -13.88% 2.75% 5.10% 5.43% 4.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 336.62 312.22 305.09 318.20 309.07 315.96 322.72 2.84%
EPS -10.27 -23.74 -25.40 5.23 9.69 10.32 8.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.77 1.83 1.90 1.90 1.90 1.95 -6.94%
Adjusted Per Share Value based on latest NOSH - 46,694
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 44.00 39.93 38.90 38.61 37.39 37.63 38.50 9.28%
EPS -1.34 -3.04 -3.24 0.63 1.17 1.23 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2288 0.2263 0.2333 0.2305 0.2299 0.2263 0.2326 -1.08%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.98 1.04 1.18 1.35 1.31 1.26 1.09 -
P/RPS 0.29 0.33 0.39 0.42 0.42 0.40 0.34 -10.03%
P/EPS -9.55 -4.38 -4.65 25.82 13.51 12.21 12.50 -
EY -10.48 -22.83 -21.53 3.87 7.40 8.19 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.64 0.71 0.69 0.66 0.56 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 25/05/04 11/03/04 20/11/03 22/08/03 29/05/03 -
Price 0.90 1.00 1.09 1.31 1.30 1.44 1.19 -
P/RPS 0.27 0.32 0.36 0.41 0.42 0.46 0.37 -18.89%
P/EPS -8.77 -4.21 -4.29 25.06 13.41 13.95 13.65 -
EY -11.41 -23.74 -23.30 3.99 7.46 7.17 7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.60 0.69 0.68 0.76 0.61 -11.22%

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