[JETSON] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -95.67%
YoY- -1013.17%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 32,392 23,459 25,285 26,089 27,657 27,170 36,107 -7.00%
PBT -26 -3,674 -14,458 -4,388 -2,243 427 801 -
Tax 220 283 2,058 33 226 -280 1,110 -66.10%
NP 194 -3,391 -12,400 -4,355 -2,017 147 1,911 -78.32%
-
NP to SH 381 -3,391 -12,142 -3,974 -2,031 107 1,731 -63.64%
-
Tax Rate - - - - - 65.57% -138.58% -
Total Cost 32,198 26,850 37,685 30,444 29,674 27,023 34,196 -3.94%
-
Net Worth 76,117 76,862 81,127 96,062 103,846 36,896 52,222 28.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - 553 - -
Div Payout % - - - - - 517.24% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 76,117 76,862 81,127 96,062 103,846 36,896 52,222 28.64%
NOSH 58,615 59,179 59,490 60,212 61,732 36,896 52,222 8.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.60% -14.46% -49.04% -16.69% -7.29% 0.54% 5.29% -
ROE 0.50% -4.41% -14.97% -4.14% -1.96% 0.29% 3.31% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 55.26 39.64 42.50 43.33 44.80 73.64 69.14 -13.91%
EPS 0.65 -5.73 -20.41 -6.60 -3.29 0.18 3.04 -64.34%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.2986 1.2988 1.3637 1.5954 1.6822 1.00 1.00 19.08%
Adjusted Per Share Value based on latest NOSH - 60,212
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.61 6.23 6.72 6.93 7.35 7.22 9.60 -7.01%
EPS 0.10 -0.90 -3.23 -1.06 -0.54 0.03 0.46 -63.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.2023 0.2043 0.2156 0.2553 0.276 0.0981 0.1388 28.63%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.56 0.57 0.54 0.60 0.69 0.70 -
P/RPS 1.23 1.41 1.34 1.25 1.34 0.94 1.01 14.08%
P/EPS 104.62 -9.77 -2.79 -8.18 -18.24 237.93 21.12 191.44%
EY 0.96 -10.23 -35.81 -12.22 -5.48 0.42 4.74 -65.61%
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.52 0.43 0.42 0.34 0.36 0.69 0.70 -18.02%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 02/03/07 29/11/06 28/08/06 30/05/06 27/02/06 -
Price 0.52 0.60 0.59 0.56 0.60 0.62 0.67 -
P/RPS 0.94 1.51 1.39 1.29 1.34 0.84 0.97 -2.07%
P/EPS 80.00 -10.47 -2.89 -8.48 -18.24 213.79 20.21 150.86%
EY 1.25 -9.55 -34.59 -11.79 -5.48 0.47 4.95 -60.14%
DY 0.00 0.00 0.00 0.00 0.00 2.42 0.00 -
P/NAPS 0.40 0.46 0.43 0.35 0.36 0.62 0.67 -29.16%

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