[JETSON] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 176.84%
YoY- -36.4%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 147,566 104,978 52,816 122,631 80,213 52,027 25,086 225.51%
PBT 2,687 810 1,063 -162 2,430 303 -765 -
Tax -2,498 -611 -117 6,111 -183 -13 -8 4486.53%
NP 189 199 946 5,949 2,247 290 -773 -
-
NP to SH 370 283 981 6,788 2,452 454 -726 -
-
Tax Rate 92.97% 75.43% 11.01% - 7.53% 4.29% - -
Total Cost 147,377 104,779 51,870 116,682 77,966 51,737 25,859 218.72%
-
Net Worth 111,233 110,858 112,156 104,255 99,461 90,829 89,610 15.48%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 111,233 110,858 112,156 104,255 99,461 90,829 89,610 15.48%
NOSH 64,912 64,318 64,539 59,252 58,800 58,961 59,024 6.53%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.13% 0.19% 1.79% 4.85% 2.80% 0.56% -3.08% -
ROE 0.33% 0.26% 0.87% 6.51% 2.47% 0.50% -0.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 227.33 163.22 81.84 206.96 136.41 88.24 42.50 205.54%
EPS 0.57 0.44 1.52 11.46 4.17 0.77 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7136 1.7236 1.7378 1.7595 1.6915 1.5405 1.5182 8.39%
Adjusted Per Share Value based on latest NOSH - 64,524
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.34 27.28 13.72 31.86 20.84 13.52 6.52 225.43%
EPS 0.10 0.07 0.25 1.76 0.64 0.12 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.289 0.288 0.2914 0.2709 0.2584 0.236 0.2328 15.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.18 1.63 2.08 2.54 1.82 0.49 0.50 -
P/RPS 0.52 1.00 2.54 1.23 1.33 0.56 1.18 -42.06%
P/EPS 207.02 370.45 136.84 22.17 43.65 63.64 -40.65 -
EY 0.48 0.27 0.73 4.51 2.29 1.57 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 1.20 1.44 1.08 0.32 0.33 63.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 24/02/10 25/11/09 18/08/09 26/05/09 -
Price 1.09 1.27 1.92 2.00 2.54 0.69 0.50 -
P/RPS 0.48 0.78 2.35 0.97 1.86 0.78 1.18 -45.06%
P/EPS 191.23 288.64 126.32 17.46 60.91 89.61 -40.65 -
EY 0.52 0.35 0.79 5.73 1.64 1.12 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 1.10 1.14 1.50 0.45 0.33 55.45%

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