[JETSON] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -206.71%
YoY- -4436.76%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 55,851 23,459 106,200 80,916 54,827 27,170 158,302 -50.16%
PBT -3,700 -3,674 -20,663 -6,205 -1,815 427 938 -
Tax 220 283 2,038 -20 -54 -280 607 -49.26%
NP -3,480 -3,391 -18,625 -6,225 -1,869 147 1,545 -
-
NP to SH -3,010 -3,391 -18,041 -5,898 -1,923 107 1,866 -
-
Tax Rate - - - - - 65.57% -64.71% -
Total Cost 59,331 26,850 124,825 87,141 56,696 27,023 156,757 -47.76%
-
Net Worth 76,642 76,862 81,899 97,610 107,829 36,896 89,415 -9.79%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 900 917 961 553 782 -
Div Payout % - - 0.00% 0.00% 0.00% 517.24% 41.94% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 76,642 76,862 81,899 97,610 107,829 36,896 89,415 -9.79%
NOSH 59,019 59,179 60,056 61,182 64,100 36,896 52,167 8.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -6.23% -14.46% -17.54% -7.69% -3.41% 0.54% 0.98% -
ROE -3.93% -4.41% -22.03% -6.04% -1.78% 0.29% 2.09% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 94.63 39.64 176.83 132.25 85.53 73.64 303.45 -54.11%
EPS -5.10 -5.73 -30.04 -9.64 -3.00 0.18 3.60 -
DPS 0.00 0.00 1.50 1.50 1.50 1.50 1.50 -
NAPS 1.2986 1.2988 1.3637 1.5954 1.6822 1.00 1.714 -16.93%
Adjusted Per Share Value based on latest NOSH - 60,212
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.84 6.23 28.22 21.50 14.57 7.22 42.07 -50.17%
EPS -0.80 -0.90 -4.79 -1.57 -0.51 0.03 0.50 -
DPS 0.00 0.00 0.24 0.24 0.26 0.15 0.21 -
NAPS 0.2037 0.2043 0.2176 0.2594 0.2866 0.0981 0.2376 -9.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.56 0.57 0.54 0.60 0.69 0.70 -
P/RPS 0.72 1.41 0.32 0.41 0.70 0.94 0.23 114.44%
P/EPS -13.33 -9.77 -1.90 -5.60 -20.00 237.93 19.57 -
EY -7.50 -10.23 -52.70 -17.85 -5.00 0.42 5.11 -
DY 0.00 0.00 2.63 2.78 2.50 2.17 2.14 -
P/NAPS 0.52 0.43 0.42 0.34 0.36 0.69 0.41 17.22%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 02/03/07 29/11/06 28/08/06 30/05/06 27/02/06 -
Price 0.52 0.60 0.59 0.56 0.60 0.62 0.67 -
P/RPS 0.55 1.51 0.33 0.42 0.70 0.84 0.22 84.51%
P/EPS -10.20 -10.47 -1.96 -5.81 -20.00 213.79 18.73 -
EY -9.81 -9.55 -50.92 -17.21 -5.00 0.47 5.34 -
DY 0.00 0.00 2.54 2.68 2.50 2.42 2.24 -
P/NAPS 0.40 0.46 0.43 0.35 0.36 0.62 0.39 1.70%

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