[JETSON] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -77.06%
YoY- -41.21%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 106,200 107,888 109,654 108,680 158,302 162,926 167,694 -26.19%
PBT -20,663 -8,273 -3,630 1,708 938 182 596 -
Tax 2,038 -26 -108 -1,120 607 -669 -578 -
NP -18,625 -8,300 -3,738 588 1,545 -486 18 -
-
NP to SH -18,041 -7,864 -3,846 428 1,866 181 982 -
-
Tax Rate - - - 65.57% -64.71% 367.58% 96.98% -
Total Cost 124,825 116,188 113,392 108,092 156,757 163,413 167,676 -17.81%
-
Net Worth 81,899 97,610 107,829 36,896 89,415 92,061 52,234 34.85%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 900 1,223 1,923 2,213 782 1,046 1,567 -30.83%
Div Payout % 0.00% 0.00% 0.00% 517.24% 41.94% 576.92% 159.57% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 81,899 97,610 107,829 36,896 89,415 92,061 52,234 34.85%
NOSH 60,056 61,182 64,100 36,896 52,167 52,307 52,234 9.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -17.54% -7.69% -3.41% 0.54% 0.98% -0.30% 0.01% -
ROE -22.03% -8.06% -3.57% 1.16% 2.09% 0.20% 1.88% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 176.83 176.34 171.07 294.55 303.45 311.48 321.04 -32.73%
EPS -30.04 -12.85 -6.00 0.72 3.60 0.75 2.08 -
DPS 1.50 2.00 3.00 6.00 1.50 2.00 3.00 -36.92%
NAPS 1.3637 1.5954 1.6822 1.00 1.714 1.76 1.00 22.90%
Adjusted Per Share Value based on latest NOSH - 36,896
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 27.59 28.03 28.49 28.24 41.13 42.33 43.57 -26.19%
EPS -4.69 -2.04 -1.00 0.11 0.48 0.05 0.26 -
DPS 0.23 0.32 0.50 0.58 0.20 0.27 0.41 -31.90%
NAPS 0.2128 0.2536 0.2802 0.0959 0.2323 0.2392 0.1357 34.86%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.57 0.54 0.60 0.69 0.70 0.69 0.79 -
P/RPS 0.32 0.31 0.35 0.23 0.23 0.22 0.25 17.83%
P/EPS -1.90 -4.20 -10.00 59.48 19.57 199.04 42.02 -
EY -52.70 -23.80 -10.00 1.68 5.11 0.50 2.38 -
DY 2.63 3.70 5.00 8.70 2.14 2.90 3.80 -21.70%
P/NAPS 0.42 0.34 0.36 0.69 0.41 0.39 0.79 -34.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 02/03/07 29/11/06 28/08/06 30/05/06 27/02/06 28/11/05 25/08/05 -
Price 0.59 0.56 0.60 0.62 0.67 0.71 0.75 -
P/RPS 0.33 0.32 0.35 0.21 0.22 0.23 0.23 27.12%
P/EPS -1.96 -4.36 -10.00 53.45 18.73 204.81 39.89 -
EY -50.92 -22.95 -10.00 1.87 5.34 0.49 2.51 -
DY 2.54 3.57 5.00 9.68 2.24 2.82 4.00 -26.06%
P/NAPS 0.43 0.35 0.36 0.62 0.39 0.40 0.75 -30.91%

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