[JETSON] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -48.99%
YoY- -51.21%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 129,532 138,773 138,584 145,345 157,614 169,118 191,846 -23.05%
PBT -2,553 -4,000 -6,643 -2,867 2,164 2,398 4,435 -
Tax -3,226 -3,141 -3,058 3,237 1,315 869 834 -
NP -5,779 -7,141 -9,701 370 3,479 3,267 5,269 -
-
NP to SH -2,981 -2,898 -5,356 2,296 4,501 2,953 5,023 -
-
Tax Rate - - - - -60.77% -36.24% -18.80% -
Total Cost 135,311 145,914 148,285 144,975 154,135 165,851 186,577 -19.29%
-
Net Worth 112,696 109,033 107,550 110,728 113,996 113,146 64,468 45.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 965 965 965 965 - - - -
Div Payout % 0.00% 0.00% 0.00% 42.06% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 112,696 109,033 107,550 110,728 113,996 113,146 64,468 45.16%
NOSH 66,120 63,971 64,525 64,376 64,393 64,437 64,468 1.70%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -4.46% -5.15% -7.00% 0.25% 2.21% 1.93% 2.75% -
ROE -2.65% -2.66% -4.98% 2.07% 3.95% 2.61% 7.79% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 195.90 216.93 214.77 225.77 244.77 262.45 297.58 -24.34%
EPS -4.51 -4.53 -8.30 3.57 6.99 4.58 7.79 -
DPS 1.46 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.7044 1.7044 1.6668 1.72 1.7703 1.7559 1.00 42.73%
Adjusted Per Share Value based on latest NOSH - 64,376
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.66 36.06 36.01 37.76 40.95 43.94 49.85 -23.05%
EPS -0.77 -0.75 -1.39 0.60 1.17 0.77 1.31 -
DPS 0.25 0.25 0.25 0.25 0.00 0.00 0.00 -
NAPS 0.2928 0.2833 0.2794 0.2877 0.2962 0.294 0.1675 45.16%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.32 1.49 1.27 1.00 1.20 1.28 0.89 -
P/RPS 0.67 0.69 0.59 0.44 0.49 0.49 0.30 70.94%
P/EPS -29.28 -32.89 -15.30 28.04 17.17 27.93 11.42 -
EY -3.42 -3.04 -6.54 3.57 5.82 3.58 8.75 -
DY 1.11 1.01 1.18 1.50 0.00 0.00 0.00 -
P/NAPS 0.77 0.87 0.76 0.58 0.68 0.73 0.89 -9.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 18/05/12 23/02/12 24/11/11 23/08/11 30/05/11 24/02/11 -
Price 1.34 1.34 1.41 1.37 1.01 1.28 0.96 -
P/RPS 0.68 0.62 0.66 0.61 0.41 0.49 0.32 65.36%
P/EPS -29.72 -29.58 -16.99 38.41 14.45 27.93 12.32 -
EY -3.36 -3.38 -5.89 2.60 6.92 3.58 8.12 -
DY 1.09 1.12 1.06 1.09 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.85 0.80 0.57 0.73 0.96 -12.19%

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