[JETSON] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 141.18%
YoY- 157.43%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 158,302 183,872 195,711 194,099 188,696 167,673 153,008 2.28%
PBT 938 1,559 4,288 1,623 -1,563 -6,277 -7,242 -
Tax 511 -482 -868 -661 -773 1,457 1,476 -50.59%
NP 1,449 1,077 3,420 962 -2,336 -4,820 -5,766 -
-
NP to SH 1,866 1,674 3,998 962 -2,336 -4,820 -5,766 -
-
Tax Rate -54.48% 30.92% 20.24% 40.73% - - - -
Total Cost 156,853 182,795 192,291 193,137 191,032 172,493 158,774 -0.80%
-
Net Worth 52,222 92,399 52,542 52,000 90,917 88,717 87,094 -28.82%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 780 780 780 780 - - - -
Div Payout % 41.80% 46.59% 19.51% 81.08% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 52,222 92,399 52,542 52,000 90,917 88,717 87,094 -28.82%
NOSH 52,222 52,499 52,542 52,000 50,792 50,695 49,205 4.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.92% 0.59% 1.75% 0.50% -1.24% -2.87% -3.77% -
ROE 3.57% 1.81% 7.61% 1.85% -2.57% -5.43% -6.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 303.13 350.23 372.48 373.27 371.51 330.74 310.96 -1.68%
EPS 3.57 3.19 7.61 1.85 -4.60 -9.51 -11.72 -
DPS 1.50 1.49 1.48 1.50 0.00 0.00 0.00 -
NAPS 1.00 1.76 1.00 1.00 1.79 1.75 1.77 -31.58%
Adjusted Per Share Value based on latest NOSH - 52,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.13 47.77 50.85 50.43 49.03 43.57 39.76 2.27%
EPS 0.48 0.43 1.04 0.25 -0.61 -1.25 -1.50 -
DPS 0.20 0.20 0.20 0.20 0.00 0.00 0.00 -
NAPS 0.1357 0.2401 0.1365 0.1351 0.2362 0.2305 0.2263 -28.82%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.70 0.69 0.79 0.93 0.99 0.98 1.04 -
P/RPS 0.23 0.20 0.21 0.25 0.27 0.30 0.33 -21.33%
P/EPS 19.59 21.64 10.38 50.27 -21.53 -10.31 -8.88 -
EY 5.10 4.62 9.63 1.99 -4.65 -9.70 -11.27 -
DY 2.14 2.15 1.88 1.61 0.00 0.00 0.00 -
P/NAPS 0.70 0.39 0.79 0.93 0.55 0.56 0.59 12.03%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 25/08/05 19/05/05 23/02/05 29/11/04 27/08/04 -
Price 0.67 0.71 0.75 0.88 0.93 0.90 1.00 -
P/RPS 0.22 0.20 0.20 0.24 0.25 0.27 0.32 -22.05%
P/EPS 18.75 22.27 9.86 47.57 -20.22 -9.47 -8.53 -
EY 5.33 4.49 10.15 2.10 -4.95 -10.56 -11.72 -
DY 2.24 2.09 1.98 1.70 0.00 0.00 0.00 -
P/NAPS 0.67 0.40 0.75 0.88 0.52 0.51 0.56 12.66%

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