[JETSON] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -610.61%
YoY- -411.29%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 188,702 169,360 153,666 149,712 148,583 143,905 144,814 19.20%
PBT -1,585 -3,980 -11,106 -11,156 1,927 6,957 7,234 -
Tax -812 -1,185 -578 -1,308 514 -2,444 -2,504 -52.63%
NP -2,397 -5,165 -11,684 -12,464 2,441 4,513 4,730 -
-
NP to SH -2,397 -5,165 -11,684 -12,464 2,441 4,513 4,730 -
-
Tax Rate - - - - -26.67% 35.13% 34.61% -
Total Cost 191,099 174,525 165,350 162,176 146,142 139,392 140,084 22.88%
-
Net Worth 93,953 88,045 87,113 89,799 88,720 88,466 87,083 5.16%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,006 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 93,953 88,045 87,113 89,799 88,720 88,466 87,083 5.16%
NOSH 50,301 50,311 49,216 49,070 46,694 46,561 45,833 6.36%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1.27% -3.05% -7.60% -8.33% 1.64% 3.14% 3.27% -
ROE -2.55% -5.87% -13.41% -13.88% 2.75% 5.10% 5.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 375.14 336.62 312.22 305.09 318.20 309.07 315.96 12.06%
EPS -4.76 -10.27 -23.74 -25.40 5.23 9.69 10.32 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8678 1.75 1.77 1.83 1.90 1.90 1.90 -1.12%
Adjusted Per Share Value based on latest NOSH - 49,070
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 49.03 44.00 39.93 38.90 38.61 37.39 37.63 19.19%
EPS -0.62 -1.34 -3.04 -3.24 0.63 1.17 1.23 -
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2441 0.2288 0.2263 0.2333 0.2305 0.2299 0.2263 5.15%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.99 0.98 1.04 1.18 1.35 1.31 1.26 -
P/RPS 0.26 0.29 0.33 0.39 0.42 0.42 0.40 -24.86%
P/EPS -20.78 -9.55 -4.38 -4.65 25.82 13.51 12.21 -
EY -4.81 -10.48 -22.83 -21.53 3.87 7.40 8.19 -
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.59 0.64 0.71 0.69 0.66 -13.54%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 29/11/04 27/08/04 25/05/04 11/03/04 20/11/03 22/08/03 -
Price 0.93 0.90 1.00 1.09 1.31 1.30 1.44 -
P/RPS 0.25 0.27 0.32 0.36 0.41 0.42 0.46 -33.27%
P/EPS -19.52 -8.77 -4.21 -4.29 25.06 13.41 13.95 -
EY -5.12 -11.41 -23.74 -23.30 3.99 7.46 7.17 -
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.56 0.60 0.69 0.68 0.76 -24.26%

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