[JETSON] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -87.48%
YoY- -347.02%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 55,851 54,827 83,847 76,833 72,407 81,684 58,479 -0.76%
PBT -3,700 -1,815 298 -5,553 3,617 6,116 5,111 -
Tax 220 -54 -289 -289 -1,252 -880 -1,008 -
NP -3,480 -1,869 9 -5,842 2,365 5,236 4,103 -
-
NP to SH -3,010 -1,923 491 -5,842 2,365 5,236 4,103 -
-
Tax Rate - - 96.98% - 34.61% 14.39% 19.72% -
Total Cost 59,331 56,696 83,838 82,675 70,042 76,448 54,376 1.46%
-
Net Worth 76,642 107,829 52,234 87,113 87,083 73,018 65,987 2.52%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 961 783 - - - - -
Div Payout % - 0.00% 159.57% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 76,642 107,829 52,234 87,113 87,083 73,018 65,987 2.52%
NOSH 59,019 64,100 52,234 49,216 45,833 22,676 21,778 18.06%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -6.23% -3.41% 0.01% -7.60% 3.27% 6.41% 7.02% -
ROE -3.93% -1.78% 0.94% -6.71% 2.72% 7.17% 6.22% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 94.63 85.53 160.52 156.11 157.98 360.21 268.52 -15.94%
EPS -5.10 -3.00 1.04 -11.87 5.16 23.09 18.84 -
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.2986 1.6822 1.00 1.77 1.90 3.22 3.03 -13.16%
Adjusted Per Share Value based on latest NOSH - 49,205
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 14.84 14.57 22.28 20.42 19.24 21.71 15.54 -0.76%
EPS -0.80 -0.51 0.13 -1.55 0.63 1.39 1.09 -
DPS 0.00 0.26 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.2866 0.1388 0.2315 0.2314 0.194 0.1754 2.52%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.68 0.60 0.79 1.04 1.26 2.70 1.68 -
P/RPS 0.72 0.70 0.49 0.67 0.80 0.75 0.63 2.24%
P/EPS -13.33 -20.00 84.04 -8.76 24.42 11.69 8.92 -
EY -7.50 -5.00 1.19 -11.41 4.10 8.55 11.21 -
DY 0.00 2.50 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.79 0.59 0.66 0.84 0.55 -0.93%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 25/08/05 27/08/04 22/08/03 26/08/02 27/08/01 -
Price 0.52 0.60 0.75 1.00 1.44 2.70 2.10 -
P/RPS 0.55 0.70 0.47 0.64 0.91 0.75 0.78 -5.65%
P/EPS -10.20 -20.00 79.79 -8.42 27.91 11.69 11.15 -
EY -9.81 -5.00 1.25 -11.87 3.58 8.55 8.97 -
DY 0.00 2.50 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.75 0.56 0.76 0.84 0.69 -8.68%

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