[JETSON] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -71.15%
YoY- -37.67%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 30,088 191,846 147,566 104,978 52,816 122,631 80,213 -48.01%
PBT -974 4,435 2,687 810 1,063 -162 2,430 -
Tax -82 834 -2,498 -611 -117 6,111 -183 -41.47%
NP -1,056 5,269 189 199 946 5,949 2,247 -
-
NP to SH -1,089 4,661 370 283 981 6,788 2,452 -
-
Tax Rate - -18.80% 92.97% 75.43% 11.01% - 7.53% -
Total Cost 31,144 186,577 147,377 104,779 51,870 116,682 77,966 -45.79%
-
Net Worth 113,146 114,937 111,233 110,858 112,156 104,255 99,461 8.98%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 113,146 114,937 111,233 110,858 112,156 104,255 99,461 8.98%
NOSH 64,437 64,412 64,912 64,318 64,539 59,252 58,800 6.29%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -3.51% 2.75% 0.13% 0.19% 1.79% 4.85% 2.80% -
ROE -0.96% 4.06% 0.33% 0.26% 0.87% 6.51% 2.47% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.69 297.84 227.33 163.22 81.84 206.96 136.41 -51.10%
EPS -1.69 7.24 0.57 0.44 1.52 11.46 4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7559 1.7844 1.7136 1.7236 1.7378 1.7595 1.6915 2.52%
Adjusted Per Share Value based on latest NOSH - 64,629
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.82 49.85 38.34 27.28 13.72 31.86 20.84 -48.00%
EPS -0.28 1.21 0.10 0.07 0.25 1.76 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.2986 0.289 0.288 0.2914 0.2709 0.2584 8.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.28 0.89 1.18 1.63 2.08 2.54 1.82 -
P/RPS 2.74 0.30 0.52 1.00 2.54 1.23 1.33 61.97%
P/EPS -75.74 12.30 207.02 370.45 136.84 22.17 43.65 -
EY -1.32 8.13 0.48 0.27 0.73 4.51 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.50 0.69 0.95 1.20 1.44 1.08 -22.99%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 30/11/10 26/08/10 27/05/10 24/02/10 25/11/09 -
Price 1.28 0.96 1.09 1.27 1.92 2.00 2.54 -
P/RPS 2.74 0.32 0.48 0.78 2.35 0.97 1.86 29.49%
P/EPS -75.74 13.27 191.23 288.64 126.32 17.46 60.91 -
EY -1.32 7.54 0.52 0.35 0.79 5.73 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.64 0.74 1.10 1.14 1.50 -38.15%

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