[JETSON] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -123.4%
YoY- -211.01%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 37,519 30,318 40,659 30,088 44,280 42,587 52,163 -19.67%
PBT -2,028 -3,154 -487 -974 1,748 1,877 -253 299.01%
Tax -2,963 35 -48 -82 3,332 -1,887 -494 229.04%
NP -4,991 -3,119 -535 -1,056 5,080 -10 -747 253.51%
-
NP to SH -2,999 -2,118 850 -1,089 4,653 87 -698 163.58%
-
Tax Rate - - - - -190.62% 100.53% - -
Total Cost 42,510 33,437 41,194 31,144 39,200 42,597 52,910 -13.54%
-
Net Worth 107,550 110,728 113,996 113,146 64,468 114,679 111,395 -2.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 965 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 107,550 110,728 113,996 113,146 64,468 114,679 111,395 -2.30%
NOSH 64,525 64,376 64,393 64,437 64,468 66,923 64,629 -0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -13.30% -10.29% -1.32% -3.51% 11.47% -0.02% -1.43% -
ROE -2.79% -1.91% 0.75% -0.96% 7.22% 0.08% -0.63% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.15 47.09 63.14 46.69 68.68 63.64 80.71 -19.58%
EPS -4.64 -3.29 1.32 -1.69 7.22 0.13 -1.08 163.57%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6668 1.72 1.7703 1.7559 1.00 1.7136 1.7236 -2.20%
Adjusted Per Share Value based on latest NOSH - 64,437
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.75 7.88 10.56 7.82 11.51 11.07 13.55 -19.65%
EPS -0.78 -0.55 0.22 -0.28 1.21 0.02 -0.18 165.08%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2794 0.2877 0.2962 0.294 0.1675 0.298 0.2894 -2.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.27 1.00 1.20 1.28 0.89 1.18 1.63 -
P/RPS 2.18 2.12 1.90 2.74 1.30 1.85 2.02 5.19%
P/EPS -27.32 -30.40 90.91 -75.74 12.33 907.69 -150.93 -67.90%
EY -3.66 -3.29 1.10 -1.32 8.11 0.11 -0.66 212.32%
DY 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.58 0.68 0.73 0.89 0.69 0.95 -13.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 23/08/11 30/05/11 24/02/11 30/11/10 26/08/10 -
Price 1.41 1.37 1.01 1.28 0.96 1.09 1.27 -
P/RPS 2.42 2.91 1.60 2.74 1.40 1.71 1.57 33.33%
P/EPS -30.34 -41.64 76.52 -75.74 13.30 838.46 -117.59 -59.37%
EY -3.30 -2.40 1.31 -1.32 7.52 0.12 -0.85 146.40%
DY 0.00 1.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.80 0.57 0.73 0.96 0.64 0.74 9.65%

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