[JETSON] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -71.15%
YoY- -37.67%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 81,673 61,695 70,747 104,978 52,027 55,568 55,851 6.53%
PBT -3,718 2,629 -1,461 810 303 14,331 -3,700 0.08%
Tax -80 -298 -130 -611 -13 -9 220 -
NP -3,798 2,331 -1,591 199 290 14,322 -3,480 1.46%
-
NP to SH -3,915 2,136 -239 283 454 14,260 -3,010 4.47%
-
Tax Rate - 11.34% - 75.43% 4.29% 0.06% - -
Total Cost 85,471 59,364 72,338 104,779 51,737 41,246 59,331 6.26%
-
Net Worth 118,530 110,656 114,351 110,858 90,829 94,841 76,642 7.53%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 118,530 110,656 114,351 110,858 90,829 94,841 76,642 7.53%
NOSH 83,121 64,924 64,594 64,318 58,961 59,194 59,019 5.86%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -4.65% 3.78% -2.25% 0.19% 0.56% 25.77% -6.23% -
ROE -3.30% 1.93% -0.21% 0.26% 0.50% 15.04% -3.93% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 98.26 95.03 109.52 163.22 88.24 93.87 94.63 0.62%
EPS -4.71 3.29 -0.37 0.44 0.77 24.09 -5.10 -1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.426 1.7044 1.7703 1.7236 1.5405 1.6022 1.2986 1.57%
Adjusted Per Share Value based on latest NOSH - 64,629
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.70 16.40 18.80 27.90 13.83 14.77 14.84 6.53%
EPS -1.04 0.57 -0.06 0.08 0.12 3.79 -0.80 4.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.315 0.2941 0.3039 0.2946 0.2414 0.252 0.2037 7.52%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.70 1.32 1.20 1.63 0.49 0.61 0.68 -
P/RPS 1.73 1.39 1.10 1.00 0.56 0.65 0.72 15.71%
P/EPS -36.09 40.12 -324.32 370.45 63.64 2.53 -13.33 18.03%
EY -2.77 2.49 -0.31 0.27 1.57 39.49 -7.50 -15.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.77 0.68 0.95 0.32 0.38 0.52 14.78%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 28/08/12 23/08/11 26/08/10 18/08/09 26/08/08 28/08/07 -
Price 1.62 1.34 1.01 1.27 0.69 0.60 0.52 -
P/RPS 1.65 1.41 0.92 0.78 0.78 0.64 0.55 20.07%
P/EPS -34.39 40.73 -272.97 288.64 89.61 2.49 -10.20 22.43%
EY -2.91 2.46 -0.37 0.35 1.12 40.15 -9.81 -18.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.79 0.57 0.74 0.45 0.37 0.40 19.05%

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