[JETSON] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 24.82%
YoY- -3269.16%
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 130,452 117,718 111,702 93,836 106,200 107,888 109,654 12.23%
PBT -1,775 -4,090 -7,400 -14,696 -20,663 -8,273 -3,630 -37.85%
Tax -16,850 986 440 1,132 2,038 -26 -108 2771.59%
NP -18,625 -3,104 -6,960 -13,564 -18,625 -8,300 -3,738 190.87%
-
NP to SH -18,041 -2,509 -6,020 -13,564 -18,041 -7,864 -3,846 179.43%
-
Tax Rate - - - - - - - -
Total Cost 149,077 120,822 118,662 107,400 124,825 116,188 113,392 19.95%
-
Net Worth 78,573 77,781 76,642 76,862 81,899 97,610 107,829 -18.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 900 1,223 1,923 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 78,573 77,781 76,642 76,862 81,899 97,610 107,829 -18.97%
NOSH 58,984 58,996 59,019 59,179 60,056 61,182 64,100 -5.37%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -14.28% -2.64% -6.23% -14.46% -17.54% -7.69% -3.41% -
ROE -22.96% -3.23% -7.85% -17.65% -22.03% -8.06% -3.57% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 221.16 199.53 189.26 158.56 176.83 176.34 171.07 18.61%
EPS -30.49 -4.25 -10.20 -22.92 -30.04 -12.85 -6.00 194.70%
DPS 0.00 0.00 0.00 0.00 1.50 2.00 3.00 -
NAPS 1.3321 1.3184 1.2986 1.2988 1.3637 1.5954 1.6822 -14.37%
Adjusted Per Share Value based on latest NOSH - 59,179
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.89 30.59 29.02 24.38 27.59 28.03 28.49 12.23%
EPS -4.69 -0.65 -1.56 -3.52 -4.69 -2.04 -1.00 179.39%
DPS 0.00 0.00 0.00 0.00 0.23 0.32 0.50 -
NAPS 0.2042 0.2021 0.1991 0.1997 0.2128 0.2536 0.2802 -18.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.60 0.57 0.68 0.56 0.57 0.54 0.60 -
P/RPS 0.27 0.29 0.36 0.35 0.32 0.31 0.35 -15.84%
P/EPS -1.96 -13.40 -6.67 -2.44 -1.90 -4.20 -10.00 -66.15%
EY -50.98 -7.46 -15.00 -40.93 -52.70 -23.80 -10.00 195.33%
DY 0.00 0.00 0.00 0.00 2.63 3.70 5.00 -
P/NAPS 0.45 0.43 0.52 0.43 0.42 0.34 0.36 15.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 28/08/07 29/05/07 02/03/07 29/11/06 28/08/06 -
Price 0.64 0.60 0.52 0.60 0.59 0.56 0.60 -
P/RPS 0.29 0.30 0.27 0.38 0.33 0.32 0.35 -11.75%
P/EPS -2.09 -14.11 -5.10 -2.62 -1.96 -4.36 -10.00 -64.68%
EY -47.79 -7.09 -19.62 -38.20 -50.92 -22.95 -10.00 182.91%
DY 0.00 0.00 0.00 0.00 2.54 3.57 5.00 -
P/NAPS 0.48 0.46 0.40 0.46 0.43 0.35 0.36 21.07%

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