[JETSON] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -42.19%
YoY- 235.12%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 191,846 196,754 209,956 211,264 122,631 106,950 104,054 50.19%
PBT 4,435 3,582 1,620 4,252 -162 3,240 606 275.58%
Tax 834 -3,330 -1,222 -468 6,111 -244 -26 -
NP 5,269 252 398 3,784 5,949 2,996 580 333.63%
-
NP to SH 4,661 493 566 3,924 6,788 3,269 908 196.68%
-
Tax Rate -18.80% 92.96% 75.43% 11.01% - 7.53% 4.29% -
Total Cost 186,577 196,502 209,558 207,480 116,682 103,954 103,474 47.98%
-
Net Worth 114,937 111,233 110,858 112,156 104,255 99,461 90,829 16.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 114,937 111,233 110,858 112,156 104,255 99,461 90,829 16.94%
NOSH 64,412 64,912 64,318 64,539 59,252 58,800 58,961 6.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.75% 0.13% 0.19% 1.79% 4.85% 2.80% 0.56% -
ROE 4.06% 0.44% 0.51% 3.50% 6.51% 3.29% 1.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 297.84 303.11 326.43 327.34 206.96 181.89 176.48 41.61%
EPS 7.24 0.76 0.88 6.08 11.46 5.56 1.54 179.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7844 1.7136 1.7236 1.7378 1.7595 1.6915 1.5405 10.26%
Adjusted Per Share Value based on latest NOSH - 64,539
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.85 51.12 54.55 54.89 31.86 27.79 27.04 50.18%
EPS 1.21 0.13 0.15 1.02 1.76 0.85 0.24 193.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2986 0.289 0.288 0.2914 0.2709 0.2584 0.236 16.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.89 1.18 1.63 2.08 2.54 1.82 0.49 -
P/RPS 0.30 0.39 0.50 0.64 1.23 1.00 0.28 4.69%
P/EPS 12.30 155.26 185.23 34.21 22.17 32.73 31.82 -46.84%
EY 8.13 0.64 0.54 2.92 4.51 3.05 3.14 88.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.69 0.95 1.20 1.44 1.08 0.32 34.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 26/08/10 27/05/10 24/02/10 25/11/09 18/08/09 -
Price 0.96 1.09 1.27 1.92 2.00 2.54 0.69 -
P/RPS 0.32 0.36 0.39 0.59 0.97 1.40 0.39 -12.32%
P/EPS 13.27 143.42 144.32 31.58 17.46 45.68 44.81 -55.47%
EY 7.54 0.70 0.69 3.17 5.73 2.19 2.23 124.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.74 1.10 1.14 1.50 0.45 12.88%

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