[JETSON] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -25.2%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 39,404 37,428 40,654 35,522 35,361 37,046 32,740 13.15%
PBT -2,763 -2,789 -3,292 1,602 1,829 1,788 1,787 -
Tax 37 -327 2,347 -581 -464 -787 -1,165 -
NP -2,726 -3,116 -945 1,021 1,365 1,001 622 -
-
NP to SH -2,726 -3,116 -945 1,021 1,365 1,001 622 -
-
Tax Rate - - - 36.27% 25.37% 44.02% 65.19% -
Total Cost 42,130 40,544 41,599 34,501 33,996 36,045 32,118 19.84%
-
Net Worth 87,094 89,799 88,253 88,579 87,030 89,538 83,827 2.58%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 1,668 -
Div Payout % - - - - - - 268.20% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 87,094 89,799 88,253 88,579 87,030 89,538 83,827 2.58%
NOSH 49,205 49,070 46,694 46,621 45,805 45,917 45,479 5.39%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.92% -8.33% -2.32% 2.87% 3.86% 2.70% 1.90% -
ROE -3.13% -3.47% -1.07% 1.15% 1.57% 1.12% 0.74% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 80.08 76.27 87.06 76.19 77.20 80.68 78.50 1.33%
EPS -5.54 -6.35 -2.02 2.19 2.98 2.18 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.77 1.83 1.89 1.90 1.90 1.95 2.01 -8.13%
Adjusted Per Share Value based on latest NOSH - 46,621
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.47 9.95 10.80 9.44 9.40 9.84 8.70 13.15%
EPS -0.72 -0.83 -0.25 0.27 0.36 0.27 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.2314 0.2386 0.2345 0.2354 0.2313 0.2379 0.2228 2.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.04 1.18 1.35 1.31 1.26 1.09 1.00 -
P/RPS 1.30 1.55 1.55 1.72 1.63 1.35 1.27 1.57%
P/EPS -18.77 -18.58 -66.71 59.82 42.28 50.00 67.05 -
EY -5.33 -5.38 -1.50 1.67 2.37 2.00 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.59 0.64 0.71 0.69 0.66 0.56 0.50 11.67%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 11/03/04 20/11/03 22/08/03 29/05/03 17/03/03 -
Price 1.00 1.09 1.31 1.30 1.44 1.19 1.02 -
P/RPS 1.25 1.43 1.50 1.71 1.87 1.47 1.30 -2.58%
P/EPS -18.05 -17.17 -64.73 59.36 48.32 54.59 68.39 -
EY -5.54 -5.83 -1.54 1.68 2.07 1.83 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.56 0.60 0.69 0.68 0.76 0.61 0.51 6.43%

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