[JETSON] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 64.21%
YoY- -146.47%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 155,635 141,467 135,657 131,773 129,532 138,773 138,584 8.05%
PBT -6,608 -3,956 -261 492 -2,553 -4,000 -6,643 -0.35%
Tax 564 486 346 -3,350 -3,226 -3,141 -3,058 -
NP -6,044 -3,470 85 -2,858 -5,779 -7,141 -9,701 -27.07%
-
NP to SH -5,778 -3,163 273 -1,067 -2,981 -2,898 -5,356 5.19%
-
Tax Rate - - - 680.89% - - - -
Total Cost 161,679 144,937 135,572 134,631 135,311 145,914 148,285 5.94%
-
Net Worth 120,330 118,137 107,256 113,859 112,696 109,033 107,550 7.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 965 965 965 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 120,330 118,137 107,256 113,859 112,696 109,033 107,550 7.78%
NOSH 84,383 81,699 73,127 67,999 66,120 63,971 64,525 19.60%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.88% -2.45% 0.06% -2.17% -4.46% -5.15% -7.00% -
ROE -4.80% -2.68% 0.25% -0.94% -2.65% -2.66% -4.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 184.44 173.16 185.51 193.78 195.90 216.93 214.77 -9.65%
EPS -6.85 -3.87 0.37 -1.57 -4.51 -4.53 -8.30 -12.02%
DPS 0.00 0.00 0.00 0.00 1.46 1.50 1.50 -
NAPS 1.426 1.446 1.4667 1.6744 1.7044 1.7044 1.6668 -9.88%
Adjusted Per Share Value based on latest NOSH - 67,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.44 36.76 35.25 34.24 33.66 36.06 36.01 8.04%
EPS -1.50 -0.82 0.07 -0.28 -0.77 -0.75 -1.39 5.21%
DPS 0.00 0.00 0.00 0.00 0.25 0.25 0.25 -
NAPS 0.3127 0.307 0.2787 0.2958 0.2928 0.2833 0.2794 7.80%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.70 1.45 1.17 1.26 1.32 1.49 1.27 -
P/RPS 0.92 0.84 0.63 0.65 0.67 0.69 0.59 34.50%
P/EPS -24.83 -37.45 313.40 -80.30 -29.28 -32.89 -15.30 38.13%
EY -4.03 -2.67 0.32 -1.25 -3.42 -3.04 -6.54 -27.60%
DY 0.00 0.00 0.00 0.00 1.11 1.01 1.18 -
P/NAPS 1.19 1.00 0.80 0.75 0.77 0.87 0.76 34.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 21/05/13 27/02/13 29/11/12 28/08/12 18/05/12 23/02/12 -
Price 1.62 1.37 1.21 1.18 1.34 1.34 1.41 -
P/RPS 0.88 0.79 0.65 0.61 0.68 0.62 0.66 21.16%
P/EPS -23.66 -35.39 324.12 -75.20 -29.72 -29.58 -16.99 24.72%
EY -4.23 -2.83 0.31 -1.33 -3.36 -3.38 -5.89 -19.82%
DY 0.00 0.00 0.00 0.00 1.09 1.12 1.06 -
P/NAPS 1.14 0.95 0.82 0.70 0.79 0.79 0.85 21.63%

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