[JETSON] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -88.17%
YoY- 105.84%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 36,107 38,348 41,016 42,831 61,677 50,187 39,404 -5.64%
PBT 801 -162 -98 397 1,422 2,567 -2,763 -
Tax 1,110 -214 -170 -215 117 -600 37 859.52%
NP 1,911 -376 -268 182 1,539 1,967 -2,726 -
-
NP to SH 1,731 -357 310 182 1,539 1,967 -2,726 -
-
Tax Rate -138.58% - - 54.16% -8.23% 23.37% - -
Total Cost 34,196 38,724 41,284 42,649 60,138 48,220 42,130 -12.95%
-
Net Worth 52,222 92,399 52,542 52,000 90,917 88,717 87,094 -28.82%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 780 - - - -
Div Payout % - - - 428.57% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 52,222 92,399 52,542 52,000 90,917 88,717 87,094 -28.82%
NOSH 52,222 52,499 52,542 52,000 50,792 50,695 49,205 4.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.29% -0.98% -0.65% 0.42% 2.50% 3.92% -6.92% -
ROE 3.31% -0.39% 0.59% 0.35% 1.69% 2.22% -3.13% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 69.14 73.04 78.06 82.37 121.43 99.00 80.08 -9.30%
EPS 3.04 -0.49 0.63 0.41 3.03 3.88 -5.54 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.00 1.76 1.00 1.00 1.79 1.75 1.77 -31.58%
Adjusted Per Share Value based on latest NOSH - 52,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.60 10.19 10.90 11.38 16.39 13.34 10.47 -5.60%
EPS 0.46 -0.09 0.08 0.05 0.41 0.52 -0.72 -
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.1388 0.2455 0.1396 0.1382 0.2416 0.2358 0.2314 -28.80%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.70 0.69 0.79 0.93 0.99 0.98 1.04 -
P/RPS 1.01 0.94 1.01 1.13 0.82 0.99 1.30 -15.44%
P/EPS 21.12 -101.47 133.90 265.71 32.67 25.26 -18.77 -
EY 4.74 -0.99 0.75 0.38 3.06 3.96 -5.33 -
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.70 0.39 0.79 0.93 0.55 0.56 0.59 12.03%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 25/08/05 19/05/05 23/02/05 29/11/04 27/08/04 -
Price 0.67 0.71 0.75 0.88 0.93 0.90 1.00 -
P/RPS 0.97 0.97 0.96 1.07 0.77 0.91 1.25 -15.51%
P/EPS 20.21 -104.41 127.12 251.43 30.69 23.20 -18.05 -
EY 4.95 -0.96 0.79 0.40 3.26 4.31 -5.54 -
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 0.67 0.40 0.75 0.88 0.52 0.51 0.56 12.66%

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