[JETSON] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 844.8%
YoY- -31.33%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 134,753 141,494 120,352 191,846 196,754 209,956 211,264 -25.88%
PBT -6,153 -2,922 -3,896 4,435 3,582 1,620 4,252 -
Tax -126 -260 -328 834 -3,330 -1,222 -468 -58.27%
NP -6,280 -3,182 -4,224 5,269 252 398 3,784 -
-
NP to SH -3,142 -478 -4,356 4,661 493 566 3,924 -
-
Tax Rate - - - -18.80% 92.96% 75.43% 11.01% -
Total Cost 141,033 144,676 124,576 186,577 196,502 209,558 207,480 -22.67%
-
Net Worth 110,766 114,351 113,146 114,937 111,233 110,858 112,156 -0.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,287 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 110,766 114,351 113,146 114,937 111,233 110,858 112,156 -0.82%
NOSH 64,398 64,594 64,437 64,412 64,912 64,318 64,539 -0.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -4.66% -2.25% -3.51% 2.75% 0.13% 0.19% 1.79% -
ROE -2.84% -0.42% -3.85% 4.06% 0.44% 0.51% 3.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 209.25 219.05 186.77 297.84 303.11 326.43 327.34 -25.77%
EPS -4.88 -0.74 -6.76 7.24 0.76 0.88 6.08 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.7703 1.7559 1.7844 1.7136 1.7236 1.7378 -0.68%
Adjusted Per Share Value based on latest NOSH - 64,468
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.01 36.76 31.27 49.85 51.12 54.55 54.89 -25.88%
EPS -0.82 -0.12 -1.13 1.21 0.13 0.15 1.02 -
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2878 0.2971 0.294 0.2986 0.289 0.288 0.2914 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.00 1.20 1.28 0.89 1.18 1.63 2.08 -
P/RPS 0.48 0.55 0.69 0.30 0.39 0.50 0.64 -17.43%
P/EPS -20.49 -162.16 -18.93 12.30 155.26 185.23 34.21 -
EY -4.88 -0.62 -5.28 8.13 0.64 0.54 2.92 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.73 0.50 0.69 0.95 1.20 -38.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 30/05/11 24/02/11 30/11/10 26/08/10 27/05/10 -
Price 1.37 1.01 1.28 0.96 1.09 1.27 1.92 -
P/RPS 0.65 0.46 0.69 0.32 0.36 0.39 0.59 6.66%
P/EPS -28.07 -136.49 -18.93 13.27 143.42 144.32 31.58 -
EY -3.56 -0.73 -5.28 7.54 0.70 0.69 3.17 -
DY 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.73 0.54 0.64 0.74 1.10 -19.11%

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