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

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 87.62%
YoY- -128.3%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 175,583 150,361 122,631 109,931 111,039 111,925 114,580 33.02%
PBT 354 1,675 -153 499 -2,241 9,921 11,787 -90.39%
Tax 5,513 6,002 6,111 -385 -254 -256 -250 -
NP 5,867 7,677 5,958 114 -2,495 9,665 11,537 -36.36%
-
NP to SH 6,617 8,495 6,788 -388 -3,133 8,860 10,673 -27.35%
-
Tax Rate -1,557.34% -358.33% - 77.15% - 2.58% 2.12% -
Total Cost 169,716 142,684 116,673 109,817 113,534 102,260 103,043 39.59%
-
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 3.34% 5.11% 4.86% 0.10% -2.25% 8.64% 10.07% -
ROE 5.94% 7.57% 10.52% -0.39% -3.43% 9.89% 11.71% -
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 271.68 232.98 190.05 185.97 187.26 189.63 192.85 25.74%
EPS 10.24 13.16 10.52 -0.66 -5.28 15.01 17.96 -31.31%
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 45.62 39.07 31.86 28.56 28.85 29.08 29.77 33.02%
EPS 1.72 2.21 1.76 -0.10 -0.81 2.30 2.77 -27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2894 0.2914 0.1677 0.2598 0.2373 0.2328 0.2369 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 0.60 0.89 1.34 0.98 0.26 0.26 0.27 70.54%
P/EPS 15.92 15.80 24.14 -277.28 -9.27 3.33 2.89 212.88%
EY 6.28 6.33 4.14 -0.36 -10.78 30.02 34.55 -68.01%
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 0.47 0.82 1.05 1.37 0.37 0.26 0.26 48.55%
P/EPS 12.40 14.59 19.01 -386.97 -13.06 3.33 2.78 171.71%
EY 8.06 6.86 5.26 -0.26 -7.66 30.02 35.93 -63.18%
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