[JETSON] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -81.53%
YoY- 103.51%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 113,149 117,718 107,888 162,926 169,360 143,905 169,001 -6.46%
PBT 18,302 -4,090 -8,273 182 -3,980 6,957 11,014 8.82%
Tax -64 986 -26 -669 -1,185 -2,444 -2,245 -44.69%
NP 18,238 -3,104 -8,300 -486 -5,165 4,513 8,769 12.96%
-
NP to SH 18,017 -2,509 -7,864 181 -5,165 4,513 8,769 12.73%
-
Tax Rate 0.35% - - 367.58% - 35.13% 20.38% -
Total Cost 94,910 120,822 116,188 163,413 174,525 139,392 160,232 -8.35%
-
Net Worth 93,999 77,781 97,610 92,061 88,045 88,466 73,684 4.13%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 1,223 1,046 - - - -
Div Payout % - - 0.00% 576.92% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 93,999 77,781 97,610 92,061 88,045 88,466 73,684 4.13%
NOSH 59,189 58,996 61,182 52,307 50,311 46,561 22,672 17.32%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.12% -2.64% -7.69% -0.30% -3.05% 3.14% 5.19% -
ROE 19.17% -3.23% -8.06% 0.20% -5.87% 5.10% 11.90% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 191.16 199.53 176.34 311.48 336.62 309.07 745.42 -20.27%
EPS 30.44 -4.25 -12.85 0.75 -10.27 9.69 38.68 -3.91%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.5881 1.3184 1.5954 1.76 1.75 1.90 3.25 -11.24%
Adjusted Per Share Value based on latest NOSH - 52,499
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 29.40 30.59 28.03 42.33 44.00 37.39 43.91 -6.46%
EPS 4.68 -0.65 -2.04 0.05 -1.34 1.17 2.28 12.72%
DPS 0.00 0.00 0.32 0.27 0.00 0.00 0.00 -
NAPS 0.2442 0.2021 0.2536 0.2392 0.2288 0.2299 0.1915 4.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.60 0.57 0.54 0.69 0.98 1.31 2.47 -
P/RPS 0.31 0.29 0.31 0.22 0.29 0.42 0.33 -1.03%
P/EPS 1.97 -13.40 -4.20 199.04 -9.55 13.51 6.39 -17.79%
EY 50.73 -7.46 -23.80 0.50 -10.48 7.40 15.66 21.61%
DY 0.00 0.00 3.70 2.90 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.34 0.39 0.56 0.69 0.76 -10.90%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 29/11/06 28/11/05 29/11/04 20/11/03 27/11/02 -
Price 0.50 0.60 0.56 0.71 0.90 1.30 1.04 -
P/RPS 0.26 0.30 0.32 0.23 0.27 0.42 0.14 10.85%
P/EPS 1.64 -14.11 -4.36 204.81 -8.77 13.41 2.69 -7.90%
EY 60.88 -7.09 -22.95 0.49 -11.41 7.46 37.19 8.55%
DY 0.00 0.00 3.57 2.82 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.35 0.40 0.51 0.68 0.32 -0.52%

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