[JETSON] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -105.67%
YoY- -166.22%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 26,941 25,086 29,718 29,294 27,827 27,741 42,164 -25.83%
PBT 1,068 -765 -1,940 -604 13,230 1,101 1,293 -11.97%
Tax -5 -8 -202 -39 -7 -2 -13,693 -99.49%
NP 1,063 -773 -2,142 -643 13,223 1,099 -12,400 -
-
NP to SH 1,180 -726 -2,840 -747 13,173 1,087 -12,142 -
-
Tax Rate 0.47% - - - 0.05% 0.18% 1,059.01% -
Total Cost 25,878 25,859 31,860 29,937 14,604 26,642 54,564 -39.21%
-
Net Worth 91,346 89,610 91,159 94,151 94,814 80,348 59,098 33.71%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 91,346 89,610 91,159 94,151 94,814 80,348 59,098 33.71%
NOSH 59,296 59,024 59,414 59,285 59,177 59,398 59,098 0.22%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.95% -3.08% -7.21% -2.19% 47.52% 3.96% -29.41% -
ROE 1.29% -0.81% -3.12% -0.79% 13.89% 1.35% -20.55% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.43 42.50 50.02 49.41 47.02 46.70 71.35 -26.00%
EPS 1.99 -1.23 -4.78 -1.26 22.26 1.83 -20.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5405 1.5182 1.5343 1.5881 1.6022 1.3527 1.00 33.42%
Adjusted Per Share Value based on latest NOSH - 59,285
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.00 6.52 7.72 7.61 7.23 7.21 10.96 -25.85%
EPS 0.31 -0.19 -0.74 -0.19 3.42 0.28 -3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2373 0.2328 0.2369 0.2446 0.2464 0.2088 0.1536 33.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.49 0.50 0.52 0.60 0.61 0.61 0.60 -
P/RPS 1.08 1.18 1.04 1.21 1.30 1.31 0.84 18.25%
P/EPS 24.62 -40.65 -10.88 -47.62 2.74 33.33 -2.92 -
EY 4.06 -2.46 -9.19 -2.10 36.49 3.00 -34.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.34 0.38 0.38 0.45 0.60 -34.25%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 26/05/09 26/02/09 27/11/08 26/08/08 27/05/08 29/02/08 -
Price 0.69 0.50 0.50 0.50 0.60 0.62 0.64 -
P/RPS 1.52 1.18 1.00 1.01 1.28 1.33 0.90 41.86%
P/EPS 34.67 -40.65 -10.46 -39.68 2.70 33.88 -3.12 -
EY 2.88 -2.46 -9.56 -2.52 37.10 2.95 -32.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.33 0.31 0.37 0.46 0.64 -20.94%

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