[JETSON] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 43.13%
YoY- -48.53%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 76,833 37,428 148,583 107,929 72,407 37,046 159,491 -38.57%
PBT -5,553 -2,789 1,927 5,218 3,617 1,788 10,048 -
Tax -289 -327 514 -1,833 -1,252 -787 -2,849 -78.27%
NP -5,842 -3,116 2,441 3,385 2,365 1,001 7,199 -
-
NP to SH -5,842 -3,116 2,441 3,385 2,365 1,001 7,199 -
-
Tax Rate - - -26.67% 35.13% 34.61% 44.02% 28.35% -
Total Cost 82,675 40,544 146,142 104,544 70,042 36,045 152,292 -33.47%
-
Net Worth 87,113 89,799 88,720 88,466 87,083 89,538 83,827 2.59%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 1,668 -
Div Payout % - - - - - - 23.17% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 87,113 89,799 88,720 88,466 87,083 89,538 83,827 2.59%
NOSH 49,216 49,070 46,694 46,561 45,833 45,917 45,479 5.41%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -7.60% -8.33% 1.64% 3.14% 3.27% 2.70% 4.51% -
ROE -6.71% -3.47% 2.75% 3.83% 2.72% 1.12% 8.59% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 156.11 76.27 318.20 231.80 157.98 80.68 382.43 -45.00%
EPS -11.87 -6.35 5.23 7.27 5.16 2.18 17.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.77 1.83 1.90 1.90 1.90 1.95 2.01 -8.13%
Adjusted Per Share Value based on latest NOSH - 46,621
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.96 9.72 38.61 28.04 18.81 9.63 41.44 -38.58%
EPS -1.52 -0.81 0.63 0.88 0.61 0.26 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.2263 0.2333 0.2305 0.2299 0.2263 0.2326 0.2178 2.58%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.04 1.18 1.35 1.31 1.26 1.09 1.00 -
P/RPS 0.67 1.55 0.42 0.57 0.80 1.35 0.26 88.06%
P/EPS -8.76 -18.58 25.82 18.02 24.42 50.00 5.79 -
EY -11.41 -5.38 3.87 5.55 4.10 2.00 17.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.59 0.64 0.71 0.69 0.66 0.56 0.50 11.67%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 11/03/04 20/11/03 22/08/03 29/05/03 17/03/03 -
Price 1.00 1.09 1.31 1.30 1.44 1.19 1.02 -
P/RPS 0.64 1.43 0.41 0.56 0.91 1.47 0.27 77.87%
P/EPS -8.42 -17.17 25.06 17.88 27.91 54.59 5.91 -
EY -11.87 -5.83 3.99 5.59 3.58 1.83 16.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.56 0.60 0.69 0.68 0.76 0.61 0.51 6.43%

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