[JETSON] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.32%
YoY- 367.47%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 52,163 52,816 42,418 28,186 26,941 25,086 29,718 45.66%
PBT -253 1,063 -2,592 2,136 1,068 -765 -1,940 -74.37%
Tax -494 -117 6,294 -170 -5 -8 -202 81.81%
NP -747 946 3,702 1,966 1,063 -773 -2,142 -50.55%
-
NP to SH -698 981 4,336 1,998 1,180 -726 -2,840 -60.86%
-
Tax Rate - 11.01% - 7.96% 0.47% - - -
Total Cost 52,910 51,870 38,716 26,220 25,878 25,859 31,860 40.36%
-
Net Worth 111,395 112,156 64,524 99,988 91,346 89,610 91,159 14.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 111,395 112,156 64,524 99,988 91,346 89,610 91,159 14.34%
NOSH 64,629 64,539 64,524 59,112 59,296 59,024 59,414 5.78%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.43% 1.79% 8.73% 6.98% 3.95% -3.08% -7.21% -
ROE -0.63% 0.87% 6.72% 2.00% 1.29% -0.81% -3.12% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 80.71 81.84 65.74 47.68 45.43 42.50 50.02 37.69%
EPS -1.08 1.52 6.72 3.38 1.99 -1.23 -4.78 -63.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7236 1.7378 1.00 1.6915 1.5405 1.5182 1.5343 8.08%
Adjusted Per Share Value based on latest NOSH - 59,112
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.86 14.04 11.27 7.49 7.16 6.67 7.90 45.61%
EPS -0.19 0.26 1.15 0.53 0.31 -0.19 -0.75 -60.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.2981 0.1715 0.2657 0.2427 0.2381 0.2423 14.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.63 2.08 2.54 1.82 0.49 0.50 0.52 -
P/RPS 2.02 2.54 3.86 3.82 1.08 1.18 1.04 55.86%
P/EPS -150.93 136.84 37.80 53.85 24.62 -40.65 -10.88 480.12%
EY -0.66 0.73 2.65 1.86 4.06 -2.46 -9.19 -82.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.20 2.54 1.08 0.32 0.33 0.34 98.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 24/02/10 25/11/09 18/08/09 26/05/09 26/02/09 -
Price 1.27 1.92 2.00 2.54 0.69 0.50 0.50 -
P/RPS 1.57 2.35 3.04 5.33 1.52 1.18 1.00 35.19%
P/EPS -117.59 126.32 29.76 75.15 34.67 -40.65 -10.46 404.06%
EY -0.85 0.79 3.36 1.33 2.88 -2.46 -9.56 -80.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.10 2.00 1.50 0.45 0.33 0.33 71.57%

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