[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -123.36%
YoY- -211.01%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 138,584 101,065 70,747 30,088 191,846 147,566 104,978 20.27%
PBT -6,643 -4,615 -1,461 -974 4,435 2,687 810 -
Tax -3,058 -95 -130 -82 834 -2,498 -611 191.73%
NP -9,701 -4,710 -1,591 -1,056 5,269 189 199 -
-
NP to SH -5,356 -2,357 -239 -1,089 4,661 370 283 -
-
Tax Rate - - - - -18.80% 92.97% 75.43% -
Total Cost 148,285 105,775 72,338 31,144 186,577 147,377 104,779 25.97%
-
Net Worth 110,397 110,766 114,351 113,146 114,937 111,233 110,858 -0.27%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 965 965 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 110,397 110,766 114,351 113,146 114,937 111,233 110,858 -0.27%
NOSH 64,390 64,398 64,594 64,437 64,412 64,912 64,318 0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.00% -4.66% -2.25% -3.51% 2.75% 0.13% 0.19% -
ROE -4.85% -2.13% -0.21% -0.96% 4.06% 0.33% 0.26% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 215.23 156.94 109.52 46.69 297.84 227.33 163.22 20.18%
EPS -8.30 -3.66 -0.37 -1.69 7.24 0.57 0.44 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7145 1.72 1.7703 1.7559 1.7844 1.7136 1.7236 -0.35%
Adjusted Per Share Value based on latest NOSH - 64,437
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.01 26.26 18.38 7.82 49.85 38.34 27.28 20.27%
EPS -1.39 -0.61 -0.06 -0.28 1.21 0.10 0.07 -
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2868 0.2878 0.2971 0.294 0.2986 0.289 0.288 -0.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.27 1.00 1.20 1.28 0.89 1.18 1.63 -
P/RPS 0.59 0.64 1.10 2.74 0.30 0.52 1.00 -29.58%
P/EPS -15.27 -27.32 -324.32 -75.74 12.30 207.02 370.45 -
EY -6.55 -3.66 -0.31 -1.32 8.13 0.48 0.27 -
DY 1.18 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.68 0.73 0.50 0.69 0.95 -15.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 23/08/11 30/05/11 24/02/11 30/11/10 26/08/10 -
Price 1.41 1.37 1.01 1.28 0.96 1.09 1.27 -
P/RPS 0.66 0.87 0.92 2.74 0.32 0.48 0.78 -10.51%
P/EPS -16.95 -37.43 -272.97 -75.74 13.27 191.23 288.64 -
EY -5.90 -2.67 -0.37 -1.32 7.54 0.52 0.35 -
DY 1.06 1.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.57 0.73 0.54 0.64 0.74 7.06%

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