[JETSON] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -171.15%
YoY- -159.15%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 30,088 44,280 42,587 52,163 52,816 42,418 28,186 4.45%
PBT -974 1,748 1,877 -253 1,063 -2,592 2,136 -
Tax -82 3,332 -1,887 -494 -117 6,294 -170 -38.52%
NP -1,056 5,080 -10 -747 946 3,702 1,966 -
-
NP to SH -1,089 4,653 87 -698 981 4,336 1,998 -
-
Tax Rate - -190.62% 100.53% - 11.01% - 7.96% -
Total Cost 31,144 39,200 42,597 52,910 51,870 38,716 26,220 12.16%
-
Net Worth 113,146 64,468 114,679 111,395 112,156 64,524 99,988 8.59%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 113,146 64,468 114,679 111,395 112,156 64,524 99,988 8.59%
NOSH 64,437 64,468 66,923 64,629 64,539 64,524 59,112 5.92%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -3.51% 11.47% -0.02% -1.43% 1.79% 8.73% 6.98% -
ROE -0.96% 7.22% 0.08% -0.63% 0.87% 6.72% 2.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.69 68.68 63.64 80.71 81.84 65.74 47.68 -1.39%
EPS -1.69 7.22 0.13 -1.08 1.52 6.72 3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7559 1.00 1.7136 1.7236 1.7378 1.00 1.6915 2.52%
Adjusted Per Share Value based on latest NOSH - 64,629
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.82 11.51 11.07 13.55 13.72 11.02 7.32 4.50%
EPS -0.28 1.21 0.02 -0.18 0.25 1.13 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.1675 0.298 0.2894 0.2914 0.1677 0.2598 8.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.28 0.89 1.18 1.63 2.08 2.54 1.82 -
P/RPS 2.74 1.30 1.85 2.02 2.54 3.86 3.82 -19.88%
P/EPS -75.74 12.33 907.69 -150.93 136.84 37.80 53.85 -
EY -1.32 8.11 0.11 -0.66 0.73 2.65 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.89 0.69 0.95 1.20 2.54 1.08 -22.99%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 30/11/10 26/08/10 27/05/10 24/02/10 25/11/09 -
Price 1.28 0.96 1.09 1.27 1.92 2.00 2.54 -
P/RPS 2.74 1.40 1.71 1.57 2.35 3.04 5.33 -35.85%
P/EPS -75.74 13.30 838.46 -117.59 126.32 29.76 75.15 -
EY -1.32 7.52 0.12 -0.85 0.79 3.36 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.96 0.64 0.74 1.10 2.00 1.50 -38.15%

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