[JETSON] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.24%
YoY- -56.53%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 104,978 52,027 55,568 55,851 54,827 83,847 76,833 5.33%
PBT 810 303 14,331 -3,700 -1,815 298 -5,553 -
Tax -611 -13 -9 220 -54 -289 -289 13.28%
NP 199 290 14,322 -3,480 -1,869 9 -5,842 -
-
NP to SH 283 454 14,260 -3,010 -1,923 491 -5,842 -
-
Tax Rate 75.43% 4.29% 0.06% - - 96.98% - -
Total Cost 104,779 51,737 41,246 59,331 56,696 83,838 82,675 4.02%
-
Net Worth 110,858 90,829 94,841 76,642 107,829 52,234 87,113 4.09%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 961 783 - -
Div Payout % - - - - 0.00% 159.57% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 110,858 90,829 94,841 76,642 107,829 52,234 87,113 4.09%
NOSH 64,318 58,961 59,194 59,019 64,100 52,234 49,216 4.55%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.19% 0.56% 25.77% -6.23% -3.41% 0.01% -7.60% -
ROE 0.26% 0.50% 15.04% -3.93% -1.78% 0.94% -6.71% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 163.22 88.24 93.87 94.63 85.53 160.52 156.11 0.74%
EPS 0.44 0.77 24.09 -5.10 -3.00 1.04 -11.87 -
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.7236 1.5405 1.6022 1.2986 1.6822 1.00 1.77 -0.44%
Adjusted Per Share Value based on latest NOSH - 58,615
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 27.90 13.83 14.77 14.84 14.57 22.28 20.42 5.33%
EPS 0.08 0.12 3.79 -0.80 -0.51 0.13 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.26 0.21 0.00 -
NAPS 0.2946 0.2414 0.252 0.2037 0.2866 0.1388 0.2315 4.09%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.63 0.49 0.61 0.68 0.60 0.79 1.04 -
P/RPS 1.00 0.56 0.65 0.72 0.70 0.49 0.67 6.89%
P/EPS 370.45 63.64 2.53 -13.33 -20.00 84.04 -8.76 -
EY 0.27 1.57 39.49 -7.50 -5.00 1.19 -11.41 -
DY 0.00 0.00 0.00 0.00 2.50 1.90 0.00 -
P/NAPS 0.95 0.32 0.38 0.52 0.36 0.79 0.59 8.25%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 18/08/09 26/08/08 28/08/07 28/08/06 25/08/05 27/08/04 -
Price 1.27 0.69 0.60 0.52 0.60 0.75 1.00 -
P/RPS 0.78 0.78 0.64 0.55 0.70 0.47 0.64 3.35%
P/EPS 288.64 89.61 2.49 -10.20 -20.00 79.79 -8.42 -
EY 0.35 1.12 40.15 -9.81 -5.00 1.25 -11.87 -
DY 0.00 0.00 0.00 0.00 2.50 2.00 0.00 -
P/NAPS 0.74 0.45 0.37 0.40 0.36 0.75 0.56 4.75%

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