[JETSON] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1897.2%
YoY- -491.65%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 23,459 106,200 80,916 54,827 27,170 158,302 122,195 -66.75%
PBT -3,674 -20,663 -6,205 -1,815 427 938 137 -
Tax 283 2,038 -20 -54 -280 607 -502 -
NP -3,391 -18,625 -6,225 -1,869 147 1,545 -365 342.53%
-
NP to SH -3,391 -18,041 -5,898 -1,923 107 1,866 136 -
-
Tax Rate - - - - 65.57% -64.71% 366.42% -
Total Cost 26,850 124,825 87,141 56,696 27,023 156,757 122,560 -63.69%
-
Net Worth 76,862 81,899 97,610 107,829 36,896 89,415 92,061 -11.34%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 900 917 961 553 782 784 -
Div Payout % - 0.00% 0.00% 0.00% 517.24% 41.94% 576.92% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 76,862 81,899 97,610 107,829 36,896 89,415 92,061 -11.34%
NOSH 59,179 60,056 61,182 64,100 36,896 52,167 52,307 8.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -14.46% -17.54% -7.69% -3.41% 0.54% 0.98% -0.30% -
ROE -4.41% -22.03% -6.04% -1.78% 0.29% 2.09% 0.15% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 39.64 176.83 132.25 85.53 73.64 303.45 233.61 -69.38%
EPS -5.73 -30.04 -9.64 -3.00 0.18 3.60 0.56 -
DPS 0.00 1.50 1.50 1.50 1.50 1.50 1.50 -
NAPS 1.2988 1.3637 1.5954 1.6822 1.00 1.714 1.76 -18.35%
Adjusted Per Share Value based on latest NOSH - 61,732
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.10 27.59 21.02 14.25 7.06 41.13 31.75 -66.73%
EPS -0.88 -4.69 -1.53 -0.50 0.03 0.48 0.04 -
DPS 0.00 0.23 0.24 0.25 0.14 0.20 0.20 -
NAPS 0.1997 0.2128 0.2536 0.2802 0.0959 0.2323 0.2392 -11.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.56 0.57 0.54 0.60 0.69 0.70 0.69 -
P/RPS 1.41 0.32 0.41 0.70 0.94 0.23 0.30 180.85%
P/EPS -9.77 -1.90 -5.60 -20.00 237.93 19.57 265.38 -
EY -10.23 -52.70 -17.85 -5.00 0.42 5.11 0.38 -
DY 0.00 2.63 2.78 2.50 2.17 2.14 2.17 -
P/NAPS 0.43 0.42 0.34 0.36 0.69 0.41 0.39 6.73%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 02/03/07 29/11/06 28/08/06 30/05/06 27/02/06 28/11/05 -
Price 0.60 0.59 0.56 0.60 0.62 0.67 0.71 -
P/RPS 1.51 0.33 0.42 0.70 0.84 0.22 0.30 193.98%
P/EPS -10.47 -1.96 -5.81 -20.00 213.79 18.73 273.08 -
EY -9.55 -50.92 -17.21 -5.00 0.47 5.34 0.37 -
DY 0.00 2.54 2.68 2.50 2.42 2.24 2.11 -
P/NAPS 0.46 0.43 0.35 0.36 0.62 0.39 0.40 9.77%

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