[JETSON] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1897.2%
YoY- -491.65%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 52,027 55,568 55,851 54,827 83,847 76,833 72,407 -5.35%
PBT 303 14,331 -3,700 -1,815 298 -5,553 3,617 -33.82%
Tax -13 -9 220 -54 -289 -289 -1,252 -53.25%
NP 290 14,322 -3,480 -1,869 9 -5,842 2,365 -29.49%
-
NP to SH 454 14,260 -3,010 -1,923 491 -5,842 2,365 -24.02%
-
Tax Rate 4.29% 0.06% - - 96.98% - 34.61% -
Total Cost 51,737 41,246 59,331 56,696 83,838 82,675 70,042 -4.91%
-
Net Worth 90,829 94,841 76,642 107,829 52,234 87,113 87,083 0.70%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 961 783 - - -
Div Payout % - - - 0.00% 159.57% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 90,829 94,841 76,642 107,829 52,234 87,113 87,083 0.70%
NOSH 58,961 59,194 59,019 64,100 52,234 49,216 45,833 4.28%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.56% 25.77% -6.23% -3.41% 0.01% -7.60% 3.27% -
ROE 0.50% 15.04% -3.93% -1.78% 0.94% -6.71% 2.72% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 88.24 93.87 94.63 85.53 160.52 156.11 157.98 -9.24%
EPS 0.77 24.09 -5.10 -3.00 1.04 -11.87 5.16 -27.14%
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 1.5405 1.6022 1.2986 1.6822 1.00 1.77 1.90 -3.43%
Adjusted Per Share Value based on latest NOSH - 61,732
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 13.52 14.44 14.51 14.25 21.79 19.96 18.81 -5.35%
EPS 0.12 3.71 -0.78 -0.50 0.13 -1.52 0.61 -23.71%
DPS 0.00 0.00 0.00 0.25 0.20 0.00 0.00 -
NAPS 0.236 0.2464 0.1991 0.2802 0.1357 0.2263 0.2263 0.70%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.49 0.61 0.68 0.60 0.79 1.04 1.26 -
P/RPS 0.56 0.65 0.72 0.70 0.49 0.67 0.80 -5.76%
P/EPS 63.64 2.53 -13.33 -20.00 84.04 -8.76 24.42 17.29%
EY 1.57 39.49 -7.50 -5.00 1.19 -11.41 4.10 -14.77%
DY 0.00 0.00 0.00 2.50 1.90 0.00 0.00 -
P/NAPS 0.32 0.38 0.52 0.36 0.79 0.59 0.66 -11.35%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 26/08/08 28/08/07 28/08/06 25/08/05 27/08/04 22/08/03 -
Price 0.69 0.60 0.52 0.60 0.75 1.00 1.44 -
P/RPS 0.78 0.64 0.55 0.70 0.47 0.64 0.91 -2.53%
P/EPS 89.61 2.49 -10.20 -20.00 79.79 -8.42 27.91 21.43%
EY 1.12 40.15 -9.81 -5.00 1.25 -11.87 3.58 -17.59%
DY 0.00 0.00 0.00 2.50 2.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.40 0.36 0.75 0.56 0.76 -8.35%

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