[JETSON] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 131.27%
YoY- -96.82%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 123,390 141,494 209,956 104,054 111,136 111,702 109,654 1.98%
PBT 5,258 -2,922 1,620 606 28,662 -7,400 -3,630 -
Tax -596 -260 -1,222 -26 -18 440 -108 32.89%
NP 4,662 -3,182 398 580 28,644 -6,960 -3,738 -
-
NP to SH 4,272 -478 566 908 28,520 -6,020 -3,846 -
-
Tax Rate 11.34% - 75.43% 4.29% 0.06% - - -
Total Cost 118,728 144,676 209,558 103,474 82,492 118,662 113,392 0.76%
-
Net Worth 110,656 114,351 110,858 90,829 94,841 76,642 107,829 0.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 1,923 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 110,656 114,351 110,858 90,829 94,841 76,642 107,829 0.43%
NOSH 64,924 64,594 64,318 58,961 59,194 59,019 64,100 0.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.78% -2.25% 0.19% 0.56% 25.77% -6.23% -3.41% -
ROE 3.86% -0.42% 0.51% 1.00% 30.07% -7.85% -3.57% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 190.05 219.05 326.43 176.48 187.75 189.26 171.07 1.76%
EPS 6.58 -0.74 0.88 1.54 48.18 -10.20 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.7044 1.7703 1.7236 1.5405 1.6022 1.2986 1.6822 0.21%
Adjusted Per Share Value based on latest NOSH - 59,296
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.06 36.76 54.55 27.04 28.88 29.02 28.49 1.98%
EPS 1.11 -0.12 0.15 0.24 7.41 -1.56 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.2875 0.2971 0.288 0.236 0.2464 0.1991 0.2802 0.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.32 1.20 1.63 0.49 0.61 0.68 0.60 -
P/RPS 0.69 0.55 0.50 0.28 0.32 0.36 0.35 11.96%
P/EPS 20.06 -162.16 185.23 31.82 1.27 -6.67 -10.00 -
EY 4.98 -0.62 0.54 3.14 78.98 -15.00 -10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.77 0.68 0.95 0.32 0.38 0.52 0.36 13.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 26/08/10 18/08/09 26/08/08 28/08/07 28/08/06 -
Price 1.34 1.01 1.27 0.69 0.60 0.52 0.60 -
P/RPS 0.71 0.46 0.39 0.39 0.32 0.27 0.35 12.49%
P/EPS 20.36 -136.49 144.32 44.81 1.25 -5.10 -10.00 -
EY 4.91 -0.73 0.69 2.23 80.30 -19.62 -10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.79 0.57 0.74 0.45 0.37 0.40 0.36 13.98%

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