[JETSON] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 33.69%
YoY- -214.45%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 88,289 80,916 122,195 127,020 107,929 126,751 84,290 0.77%
PBT -3,068 -6,205 137 -2,985 5,218 8,261 6,088 -
Tax 740 -20 -502 -889 -1,833 -1,684 -1,121 -
NP -2,328 -6,225 -365 -3,874 3,385 6,577 4,967 -
-
NP to SH -1,882 -5,898 136 -3,874 3,385 6,577 4,967 -
-
Tax Rate - - 366.42% - 35.13% 20.38% 18.41% -
Total Cost 90,617 87,141 122,560 130,894 104,544 120,174 79,323 2.24%
-
Net Worth 77,781 97,610 92,061 88,045 88,466 73,684 66,212 2.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 917 784 - - - - -
Div Payout % - 0.00% 576.92% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 77,781 97,610 92,061 88,045 88,466 73,684 66,212 2.71%
NOSH 58,996 61,182 52,307 50,311 46,561 22,672 21,852 17.99%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -2.64% -7.69% -0.30% -3.05% 3.14% 5.19% 5.89% -
ROE -2.42% -6.04% 0.15% -4.40% 3.83% 8.93% 7.50% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 149.65 132.25 233.61 252.47 231.80 559.06 385.73 -14.59%
EPS -3.19 -9.64 0.56 -7.70 7.27 29.01 22.73 -
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.3184 1.5954 1.76 1.75 1.90 3.25 3.03 -12.94%
Adjusted Per Share Value based on latest NOSH - 50,695
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.94 21.02 31.75 33.00 28.04 32.93 21.90 0.77%
EPS -0.49 -1.53 0.04 -1.01 0.88 1.71 1.29 -
DPS 0.00 0.24 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.2021 0.2536 0.2392 0.2288 0.2299 0.1915 0.172 2.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.57 0.54 0.69 0.98 1.31 2.47 1.61 -
P/RPS 0.38 0.41 0.30 0.39 0.57 0.44 0.42 -1.65%
P/EPS -17.87 -5.60 265.38 -12.73 18.02 8.51 7.08 -
EY -5.60 -17.85 0.38 -7.86 5.55 11.74 14.12 -
DY 0.00 2.78 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.39 0.56 0.69 0.76 0.53 -3.42%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 28/11/05 29/11/04 20/11/03 27/11/02 26/11/01 -
Price 0.60 0.56 0.71 0.90 1.30 1.04 2.20 -
P/RPS 0.40 0.42 0.30 0.36 0.56 0.19 0.57 -5.72%
P/EPS -18.81 -5.81 273.08 -11.69 17.88 3.59 9.68 -
EY -5.32 -17.21 0.37 -8.56 5.59 27.89 10.33 -
DY 0.00 2.68 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.40 0.51 0.68 0.32 0.73 -7.40%

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