[JETSON] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 55.62%
YoY- -56.53%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 209,956 104,054 111,136 111,702 109,654 167,694 153,666 5.33%
PBT 1,620 606 28,662 -7,400 -3,630 596 -11,106 -
Tax -1,222 -26 -18 440 -108 -578 -578 13.28%
NP 398 580 28,644 -6,960 -3,738 18 -11,684 -
-
NP to SH 566 908 28,520 -6,020 -3,846 982 -11,684 -
-
Tax Rate 75.43% 4.29% 0.06% - - 96.98% - -
Total Cost 209,558 103,474 82,492 118,662 113,392 167,676 165,350 4.02%
-
Net Worth 110,858 90,829 94,841 76,642 107,829 52,234 87,113 4.09%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 1,923 1,567 - -
Div Payout % - - - - 0.00% 159.57% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 110,858 90,829 94,841 76,642 107,829 52,234 87,113 4.09%
NOSH 64,318 58,961 59,194 59,019 64,100 52,234 49,216 4.55%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.19% 0.56% 25.77% -6.23% -3.41% 0.01% -7.60% -
ROE 0.51% 1.00% 30.07% -7.85% -3.57% 1.88% -13.41% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 326.43 176.48 187.75 189.26 171.07 321.04 312.22 0.74%
EPS 0.88 1.54 48.18 -10.20 -6.00 2.08 -23.74 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.7236 1.5405 1.6022 1.2986 1.6822 1.00 1.77 -0.44%
Adjusted Per Share Value based on latest NOSH - 58,615
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 54.55 27.04 28.88 29.02 28.49 43.57 39.93 5.33%
EPS 0.15 0.24 7.41 -1.56 -1.00 0.26 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.50 0.41 0.00 -
NAPS 0.288 0.236 0.2464 0.1991 0.2802 0.1357 0.2263 4.09%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.63 0.49 0.61 0.68 0.60 0.79 1.04 -
P/RPS 0.50 0.28 0.32 0.36 0.35 0.25 0.33 7.16%
P/EPS 185.23 31.82 1.27 -6.67 -10.00 42.02 -4.38 -
EY 0.54 3.14 78.98 -15.00 -10.00 2.38 -22.83 -
DY 0.00 0.00 0.00 0.00 5.00 3.80 0.00 -
P/NAPS 0.95 0.32 0.38 0.52 0.36 0.79 0.59 8.25%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 18/08/09 26/08/08 28/08/07 28/08/06 25/08/05 27/08/04 -
Price 1.27 0.69 0.60 0.52 0.60 0.75 1.00 -
P/RPS 0.39 0.39 0.32 0.27 0.35 0.23 0.32 3.35%
P/EPS 144.32 44.81 1.25 -5.10 -10.00 39.89 -4.21 -
EY 0.69 2.23 80.30 -19.62 -10.00 2.51 -23.74 -
DY 0.00 0.00 0.00 0.00 5.00 4.00 0.00 -
P/NAPS 0.74 0.45 0.37 0.40 0.36 0.75 0.56 4.75%

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