[JETSON] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 169.78%
YoY- 108.4%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 55,568 55,851 54,827 83,847 76,833 72,407 81,684 -6.21%
PBT 14,331 -3,700 -1,815 298 -5,553 3,617 6,116 15.23%
Tax -9 220 -54 -289 -289 -1,252 -880 -53.37%
NP 14,322 -3,480 -1,869 9 -5,842 2,365 5,236 18.24%
-
NP to SH 14,260 -3,010 -1,923 491 -5,842 2,365 5,236 18.15%
-
Tax Rate 0.06% - - 96.98% - 34.61% 14.39% -
Total Cost 41,246 59,331 56,696 83,838 82,675 70,042 76,448 -9.76%
-
Net Worth 94,841 76,642 107,829 52,234 87,113 87,083 73,018 4.45%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 961 783 - - - -
Div Payout % - - 0.00% 159.57% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 94,841 76,642 107,829 52,234 87,113 87,083 73,018 4.45%
NOSH 59,194 59,019 64,100 52,234 49,216 45,833 22,676 17.32%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 25.77% -6.23% -3.41% 0.01% -7.60% 3.27% 6.41% -
ROE 15.04% -3.93% -1.78% 0.94% -6.71% 2.72% 7.17% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 93.87 94.63 85.53 160.52 156.11 157.98 360.21 -20.06%
EPS 24.09 -5.10 -3.00 1.04 -11.87 5.16 23.09 0.70%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.6022 1.2986 1.6822 1.00 1.77 1.90 3.22 -10.97%
Adjusted Per Share Value based on latest NOSH - 52,542
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 14.77 14.84 14.57 22.28 20.42 19.24 21.71 -6.21%
EPS 3.79 -0.80 -0.51 0.13 -1.55 0.63 1.39 18.17%
DPS 0.00 0.00 0.26 0.21 0.00 0.00 0.00 -
NAPS 0.252 0.2037 0.2866 0.1388 0.2315 0.2314 0.194 4.45%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.61 0.68 0.60 0.79 1.04 1.26 2.70 -
P/RPS 0.65 0.72 0.70 0.49 0.67 0.80 0.75 -2.35%
P/EPS 2.53 -13.33 -20.00 84.04 -8.76 24.42 11.69 -22.49%
EY 39.49 -7.50 -5.00 1.19 -11.41 4.10 8.55 29.01%
DY 0.00 0.00 2.50 1.90 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.36 0.79 0.59 0.66 0.84 -12.37%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 28/08/06 25/08/05 27/08/04 22/08/03 26/08/02 -
Price 0.60 0.52 0.60 0.75 1.00 1.44 2.70 -
P/RPS 0.64 0.55 0.70 0.47 0.64 0.91 0.75 -2.60%
P/EPS 2.49 -10.20 -20.00 79.79 -8.42 27.91 11.69 -22.70%
EY 40.15 -9.81 -5.00 1.25 -11.87 3.58 8.55 29.37%
DY 0.00 0.00 2.50 2.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.36 0.75 0.56 0.76 0.84 -12.76%

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