[JETSON] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
17-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -53.62%
YoY- 37.31%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 35,522 35,361 37,046 32,740 45,067 45,339 36,345 -1.51%
PBT 1,602 1,829 1,788 1,787 2,145 2,596 3,520 -40.80%
Tax -581 -464 -787 -1,165 -804 -315 -564 1.99%
NP 1,021 1,365 1,001 622 1,341 2,281 2,956 -50.73%
-
NP to SH 1,021 1,365 1,001 622 1,341 2,281 2,956 -50.73%
-
Tax Rate 36.27% 25.37% 44.02% 65.19% 37.48% 12.13% 16.02% -
Total Cost 34,501 33,996 36,045 32,118 43,726 43,058 33,389 2.20%
-
Net Worth 88,579 87,030 89,538 83,827 73,684 73,010 70,327 16.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,668 - - - -
Div Payout % - - - 268.20% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 88,579 87,030 89,538 83,827 73,684 73,010 70,327 16.61%
NOSH 46,621 45,805 45,917 45,479 22,672 22,673 22,326 63.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.87% 3.86% 2.70% 1.90% 2.98% 5.03% 8.13% -
ROE 1.15% 1.57% 1.12% 0.74% 1.82% 3.12% 4.20% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 76.19 77.20 80.68 78.50 198.78 199.96 162.79 -39.69%
EPS 2.19 2.98 2.18 1.49 5.91 10.06 13.24 -69.83%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.95 2.01 3.25 3.22 3.15 -28.58%
Adjusted Per Share Value based on latest NOSH - 45,479
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.23 9.19 9.63 8.51 11.71 11.78 9.44 -1.48%
EPS 0.27 0.35 0.26 0.16 0.35 0.59 0.77 -50.24%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2302 0.2261 0.2326 0.2178 0.1915 0.1897 0.1827 16.64%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.31 1.26 1.09 1.00 2.47 2.70 2.66 -
P/RPS 1.72 1.63 1.35 1.27 1.24 1.35 1.63 3.64%
P/EPS 59.82 42.28 50.00 67.05 41.76 26.84 20.09 106.83%
EY 1.67 2.37 2.00 1.49 2.39 3.73 4.98 -51.70%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.56 0.50 0.76 0.84 0.84 -12.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 22/08/03 29/05/03 17/03/03 27/11/02 26/08/02 20/05/02 -
Price 1.30 1.44 1.19 1.02 1.04 2.70 2.92 -
P/RPS 1.71 1.87 1.47 1.30 0.52 1.35 1.79 -2.99%
P/EPS 59.36 48.32 54.59 68.39 17.58 26.84 22.05 93.40%
EY 1.68 2.07 1.83 1.46 5.69 3.73 4.53 -48.35%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.61 0.51 0.32 0.84 0.93 -18.82%

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