[JETSON] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1998.13%
YoY- -755.16%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 23,459 25,285 26,089 27,657 27,170 36,107 38,348 -27.95%
PBT -3,674 -14,458 -4,388 -2,243 427 801 -162 702.74%
Tax 283 2,058 33 226 -280 1,110 -214 -
NP -3,391 -12,400 -4,355 -2,017 147 1,911 -376 333.85%
-
NP to SH -3,391 -12,142 -3,974 -2,031 107 1,731 -357 349.12%
-
Tax Rate - - - - 65.57% -138.58% - -
Total Cost 26,850 37,685 30,444 29,674 27,023 34,196 38,724 -21.67%
-
Net Worth 76,862 81,127 96,062 103,846 36,896 52,222 92,399 -11.56%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - 553 - - -
Div Payout % - - - - 517.24% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 76,862 81,127 96,062 103,846 36,896 52,222 92,399 -11.56%
NOSH 59,179 59,490 60,212 61,732 36,896 52,222 52,499 8.32%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -14.46% -49.04% -16.69% -7.29% 0.54% 5.29% -0.98% -
ROE -4.41% -14.97% -4.14% -1.96% 0.29% 3.31% -0.39% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 39.64 42.50 43.33 44.80 73.64 69.14 73.04 -33.49%
EPS -5.73 -20.41 -6.60 -3.29 0.18 3.04 -0.49 415.96%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.2988 1.3637 1.5954 1.6822 1.00 1.00 1.76 -18.35%
Adjusted Per Share Value based on latest NOSH - 61,732
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.23 6.72 6.93 7.35 7.22 9.60 10.19 -27.98%
EPS -0.90 -3.23 -1.06 -0.54 0.03 0.46 -0.09 364.81%
DPS 0.00 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.2043 0.2156 0.2553 0.276 0.0981 0.1388 0.2455 -11.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.56 0.57 0.54 0.60 0.69 0.70 0.69 -
P/RPS 1.41 1.34 1.25 1.34 0.94 1.01 0.94 31.06%
P/EPS -9.77 -2.79 -8.18 -18.24 237.93 21.12 -101.47 -79.02%
EY -10.23 -35.81 -12.22 -5.48 0.42 4.74 -0.99 375.09%
DY 0.00 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.43 0.42 0.34 0.36 0.69 0.70 0.39 6.73%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 02/03/07 29/11/06 28/08/06 30/05/06 27/02/06 28/11/05 -
Price 0.60 0.59 0.56 0.60 0.62 0.67 0.71 -
P/RPS 1.51 1.39 1.29 1.34 0.84 0.97 0.97 34.35%
P/EPS -10.47 -2.89 -8.48 -18.24 213.79 20.21 -104.41 -78.44%
EY -9.55 -34.59 -11.79 -5.48 0.47 4.95 -0.96 363.19%
DY 0.00 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.46 0.43 0.35 0.36 0.62 0.67 0.40 9.77%

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