[JETSON] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -44.38%
YoY- -66.14%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 148,583 143,905 144,814 148,184 159,491 169,001 163,368 -6.11%
PBT 1,927 6,957 7,234 7,152 10,048 11,014 12,232 -70.73%
Tax 514 -2,444 -2,504 -3,148 -2,849 -2,245 -1,760 -
NP 2,441 4,513 4,730 4,004 7,199 8,769 10,472 -62.02%
-
NP to SH 2,441 4,513 4,730 4,004 7,199 8,769 10,472 -62.02%
-
Tax Rate -26.67% 35.13% 34.61% 44.02% 28.35% 20.38% 14.39% -
Total Cost 146,142 139,392 140,084 144,180 152,292 160,232 152,896 -2.95%
-
Net Worth 88,720 88,466 87,083 89,538 83,827 73,684 73,018 13.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 1,668 - - -
Div Payout % - - - - 23.17% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 88,720 88,466 87,083 89,538 83,827 73,684 73,018 13.82%
NOSH 46,694 46,561 45,833 45,917 45,479 22,672 22,676 61.64%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.64% 3.14% 3.27% 2.70% 4.51% 5.19% 6.41% -
ROE 2.75% 5.10% 5.43% 4.47% 8.59% 11.90% 14.34% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 318.20 309.07 315.96 322.72 382.43 745.42 720.43 -41.91%
EPS 5.23 9.69 10.32 8.72 17.94 38.68 46.18 -76.49%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.90 1.90 1.90 1.95 2.01 3.25 3.22 -29.58%
Adjusted Per Share Value based on latest NOSH - 45,917
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.61 37.39 37.63 38.50 41.44 43.91 42.45 -6.10%
EPS 0.63 1.17 1.23 1.04 1.87 2.28 2.72 -62.18%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.2305 0.2299 0.2263 0.2326 0.2178 0.1915 0.1897 13.82%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.35 1.31 1.26 1.09 1.00 2.47 2.70 -
P/RPS 0.42 0.42 0.40 0.34 0.26 0.33 0.37 8.79%
P/EPS 25.82 13.51 12.21 12.50 5.79 6.39 5.85 168.34%
EY 3.87 7.40 8.19 8.00 17.26 15.66 17.10 -62.76%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.66 0.56 0.50 0.76 0.84 -10.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 11/03/04 20/11/03 22/08/03 29/05/03 17/03/03 27/11/02 26/08/02 -
Price 1.31 1.30 1.44 1.19 1.02 1.04 2.70 -
P/RPS 0.41 0.42 0.46 0.37 0.27 0.14 0.37 7.06%
P/EPS 25.06 13.41 13.95 13.65 5.91 2.69 5.85 163.06%
EY 3.99 7.46 7.17 7.33 16.92 37.19 17.10 -61.99%
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.69 0.68 0.76 0.61 0.51 0.32 0.84 -12.25%

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