[JETSON] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 678.48%
YoY- 176.11%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 109,931 111,039 111,925 114,580 127,026 130,170 134,735 -12.67%
PBT 499 -2,241 9,921 11,787 15,020 16,256 3,000 -69.72%
Tax -385 -254 -256 -250 -13,741 -13,182 -12,955 -90.38%
NP 114 -2,495 9,665 11,537 1,279 3,074 -9,955 -
-
NP to SH -388 -3,133 8,860 10,673 1,371 3,246 -9,546 -88.15%
-
Tax Rate 77.15% - 2.58% 2.12% 91.48% 81.09% 431.83% -
Total Cost 109,817 113,534 102,260 103,043 125,747 127,096 144,690 -16.78%
-
Net Worth 99,988 91,346 89,610 91,159 94,151 94,814 80,348 15.67%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 99,988 91,346 89,610 91,159 94,151 94,814 80,348 15.67%
NOSH 59,112 59,296 59,024 59,414 59,285 59,177 59,398 -0.32%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.10% -2.25% 8.64% 10.07% 1.01% 2.36% -7.39% -
ROE -0.39% -3.43% 9.89% 11.71% 1.46% 3.42% -11.88% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 185.97 187.26 189.63 192.85 214.26 219.96 226.83 -12.39%
EPS -0.66 -5.28 15.01 17.96 2.31 5.49 -16.07 -88.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6915 1.5405 1.5182 1.5343 1.5881 1.6022 1.3527 16.05%
Adjusted Per Share Value based on latest NOSH - 59,414
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.56 28.85 29.08 29.77 33.00 33.82 35.01 -12.68%
EPS -0.10 -0.81 2.30 2.77 0.36 0.84 -2.48 -88.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2598 0.2373 0.2328 0.2369 0.2446 0.2464 0.2088 15.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.82 0.49 0.50 0.52 0.60 0.61 0.61 -
P/RPS 0.98 0.26 0.26 0.27 0.28 0.28 0.27 135.99%
P/EPS -277.28 -9.27 3.33 2.89 25.95 11.12 -3.80 1641.63%
EY -0.36 -10.78 30.02 34.55 3.85 8.99 -26.35 -94.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.32 0.33 0.34 0.38 0.38 0.45 79.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 18/08/09 26/05/09 26/02/09 27/11/08 26/08/08 27/05/08 -
Price 2.54 0.69 0.50 0.50 0.50 0.60 0.62 -
P/RPS 1.37 0.37 0.26 0.26 0.23 0.27 0.27 194.99%
P/EPS -386.97 -13.06 3.33 2.78 21.62 10.94 -3.86 2052.00%
EY -0.26 -7.66 30.02 35.93 4.63 9.14 -25.92 -95.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.45 0.33 0.33 0.31 0.37 0.46 119.74%

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