[JETSON] YoY Annualized Quarter 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- 130.37%
YoY- 105.84%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 110,964 93,836 108,680 171,324 149,712 148,184 145,380 -4.39%
PBT 4,404 -14,696 1,708 1,588 -11,156 7,152 14,080 -17.59%
Tax -8 1,132 -1,120 -860 -1,308 -3,148 -2,256 -60.91%
NP 4,396 -13,564 588 728 -12,464 4,004 11,824 -15.18%
-
NP to SH 4,348 -13,564 428 728 -12,464 4,004 11,824 -15.34%
-
Tax Rate 0.18% - 65.57% 54.16% - 44.02% 16.02% -
Total Cost 106,568 107,400 108,092 170,596 162,176 144,180 133,556 -3.68%
-
Net Worth 80,348 76,862 36,896 52,000 89,799 89,538 70,327 2.24%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 2,213 3,120 - - - -
Div Payout % - - 517.24% 428.57% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 80,348 76,862 36,896 52,000 89,799 89,538 70,327 2.24%
NOSH 59,398 59,179 36,896 52,000 49,070 45,917 22,326 17.69%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.96% -14.46% 0.54% 0.42% -8.33% 2.70% 8.13% -
ROE 5.41% -17.65% 1.16% 1.40% -13.88% 4.47% 16.81% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 186.81 158.56 294.55 329.47 305.09 322.72 651.16 -18.77%
EPS 7.32 -22.92 0.72 1.64 -25.40 8.72 52.96 -28.07%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.3527 1.2988 1.00 1.00 1.83 1.95 3.15 -13.12%
Adjusted Per Share Value based on latest NOSH - 52,000
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 28.83 24.38 28.24 44.51 38.90 38.50 37.77 -4.39%
EPS 1.13 -3.52 0.11 0.19 -3.24 1.04 3.07 -15.33%
DPS 0.00 0.00 0.58 0.81 0.00 0.00 0.00 -
NAPS 0.2088 0.1997 0.0959 0.1351 0.2333 0.2326 0.1827 2.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.61 0.56 0.69 0.93 1.18 1.09 2.66 -
P/RPS 0.33 0.35 0.23 0.28 0.39 0.34 0.41 -3.54%
P/EPS 8.33 -2.44 59.48 66.43 -4.65 12.50 5.02 8.79%
EY 12.00 -40.93 1.68 1.51 -21.53 8.00 19.91 -8.08%
DY 0.00 0.00 8.70 6.45 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.69 0.93 0.64 0.56 0.84 -9.87%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 29/05/07 30/05/06 19/05/05 25/05/04 29/05/03 20/05/02 -
Price 0.62 0.60 0.62 0.88 1.09 1.19 2.92 -
P/RPS 0.33 0.38 0.21 0.27 0.36 0.37 0.45 -5.03%
P/EPS 8.47 -2.62 53.45 62.86 -4.29 13.65 5.51 7.42%
EY 11.81 -38.20 1.87 1.59 -23.30 7.33 18.14 -6.89%
DY 0.00 0.00 9.68 6.82 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.62 0.88 0.60 0.61 0.93 -11.06%

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