[JETSON] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 16.41%
YoY- -220.23%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 195,711 194,099 188,696 167,673 153,008 148,965 148,583 20.18%
PBT 4,288 1,623 -1,563 -6,277 -7,242 -2,650 1,927 70.52%
Tax -868 -661 -773 1,457 1,476 975 515 -
NP 3,420 962 -2,336 -4,820 -5,766 -1,675 2,442 25.20%
-
NP to SH 3,998 962 -2,336 -4,820 -5,766 -1,675 2,442 38.95%
-
Tax Rate 20.24% 40.73% - - - - -26.73% -
Total Cost 192,291 193,137 191,032 172,493 158,774 150,640 146,141 20.09%
-
Net Worth 52,542 52,000 90,917 88,717 87,094 89,799 88,253 -29.25%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 780 780 - - - - - -
Div Payout % 19.51% 81.08% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 52,542 52,000 90,917 88,717 87,094 89,799 88,253 -29.25%
NOSH 52,542 52,000 50,792 50,695 49,205 49,070 46,694 8.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.75% 0.50% -1.24% -2.87% -3.77% -1.12% 1.64% -
ROE 7.61% 1.85% -2.57% -5.43% -6.62% -1.87% 2.77% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 372.48 373.27 371.51 330.74 310.96 303.57 318.20 11.08%
EPS 7.61 1.85 -4.60 -9.51 -11.72 -3.41 5.23 28.43%
DPS 1.48 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.79 1.75 1.77 1.83 1.89 -34.60%
Adjusted Per Share Value based on latest NOSH - 50,695
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.85 50.43 49.03 43.57 39.76 38.71 38.61 20.17%
EPS 1.04 0.25 -0.61 -1.25 -1.50 -0.44 0.63 39.72%
DPS 0.20 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.1351 0.2362 0.2305 0.2263 0.2333 0.2293 -29.25%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.79 0.93 0.99 0.98 1.04 1.18 1.35 -
P/RPS 0.21 0.25 0.27 0.30 0.33 0.39 0.42 -37.03%
P/EPS 10.38 50.27 -21.53 -10.31 -8.88 -34.57 25.81 -45.54%
EY 9.63 1.99 -4.65 -9.70 -11.27 -2.89 3.87 83.73%
DY 1.88 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.55 0.56 0.59 0.64 0.71 7.38%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 19/05/05 23/02/05 29/11/04 27/08/04 25/05/04 11/03/04 -
Price 0.75 0.88 0.93 0.90 1.00 1.09 1.31 -
P/RPS 0.20 0.24 0.25 0.27 0.32 0.36 0.41 -38.05%
P/EPS 9.86 47.57 -20.22 -9.47 -8.53 -31.93 25.05 -46.32%
EY 10.15 2.10 -4.95 -10.56 -11.72 -3.13 3.99 86.45%
DY 1.98 1.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.52 0.51 0.56 0.60 0.69 5.72%

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