[JETSON] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.24%
YoY- 818.01%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 52,027 25,086 114,580 84,862 55,568 27,741 130,452 -45.84%
PBT 303 -765 11,787 13,727 14,331 1,101 -1,775 -
Tax -13 -8 -250 -48 -9 -2 -16,850 -99.16%
NP 290 -773 11,537 13,679 14,322 1,099 -18,625 -
-
NP to SH 454 -726 10,673 13,513 14,260 1,087 -18,041 -
-
Tax Rate 4.29% - 2.12% 0.35% 0.06% 0.18% - -
Total Cost 51,737 25,859 103,043 71,183 41,246 26,642 149,077 -50.64%
-
Net Worth 90,829 89,610 90,682 93,999 94,841 80,348 78,573 10.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 90,829 89,610 90,682 93,999 94,841 80,348 78,573 10.15%
NOSH 58,961 59,024 59,195 59,189 59,194 59,398 58,984 -0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.56% -3.08% 10.07% 16.12% 25.77% 3.96% -14.28% -
ROE 0.50% -0.81% 11.77% 14.38% 15.04% 1.35% -22.96% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 88.24 42.50 193.56 143.37 93.87 46.70 221.16 -45.83%
EPS 0.77 -1.23 18.03 22.83 24.09 1.83 -30.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5405 1.5182 1.5319 1.5881 1.6022 1.3527 1.3321 10.18%
Adjusted Per Share Value based on latest NOSH - 59,285
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.52 6.52 29.77 22.05 14.44 7.21 33.89 -45.83%
EPS 0.12 -0.19 2.77 3.51 3.71 0.28 -4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.236 0.2328 0.2356 0.2442 0.2464 0.2088 0.2042 10.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.49 0.50 0.52 0.60 0.61 0.61 0.60 -
P/RPS 0.56 1.18 0.27 0.42 0.65 1.31 0.27 62.70%
P/EPS 63.64 -40.65 2.88 2.63 2.53 33.33 -1.96 -
EY 1.57 -2.46 34.67 38.05 39.49 3.00 -50.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.34 0.38 0.38 0.45 0.45 -20.34%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 26/05/09 26/02/09 27/11/08 26/08/08 27/05/08 29/02/08 -
Price 0.69 0.50 0.50 0.50 0.60 0.62 0.64 -
P/RPS 0.78 1.18 0.26 0.35 0.64 1.33 0.29 93.52%
P/EPS 89.61 -40.65 2.77 2.19 2.49 33.88 -2.09 -
EY 1.12 -2.46 36.06 45.66 40.15 2.95 -47.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.33 0.31 0.37 0.46 0.48 -4.21%

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