[JETSON] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.24%
YoY- 818.01%
Quarter Report
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 101,065 147,566 80,213 84,862 88,289 80,916 122,195 -3.11%
PBT -4,615 2,687 2,430 13,727 -3,068 -6,205 137 -
Tax -95 -2,498 -183 -48 740 -20 -502 -24.21%
NP -4,710 189 2,247 13,679 -2,328 -6,225 -365 53.12%
-
NP to SH -2,357 370 2,452 13,513 -1,882 -5,898 136 -
-
Tax Rate - 92.97% 7.53% 0.35% - - 366.42% -
Total Cost 105,775 147,377 77,966 71,183 90,617 87,141 122,560 -2.42%
-
Net Worth 110,766 111,233 99,461 93,999 77,781 97,610 92,061 3.12%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 965 - - - - 917 784 3.52%
Div Payout % 0.00% - - - - 0.00% 576.92% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 110,766 111,233 99,461 93,999 77,781 97,610 92,061 3.12%
NOSH 64,398 64,912 58,800 59,189 58,996 61,182 52,307 3.52%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -4.66% 0.13% 2.80% 16.12% -2.64% -7.69% -0.30% -
ROE -2.13% 0.33% 2.47% 14.38% -2.42% -6.04% 0.15% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 156.94 227.33 136.41 143.37 149.65 132.25 233.61 -6.41%
EPS -3.66 0.57 4.17 22.83 -3.19 -9.64 0.56 -
DPS 1.50 0.00 0.00 0.00 0.00 1.50 1.50 0.00%
NAPS 1.72 1.7136 1.6915 1.5881 1.3184 1.5954 1.76 -0.38%
Adjusted Per Share Value based on latest NOSH - 59,285
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 26.86 39.21 21.32 22.55 23.46 21.50 32.47 -3.11%
EPS -0.63 0.10 0.65 3.59 -0.50 -1.57 0.04 -
DPS 0.26 0.00 0.00 0.00 0.00 0.24 0.21 3.62%
NAPS 0.2944 0.2956 0.2643 0.2498 0.2067 0.2594 0.2446 3.13%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.00 1.18 1.82 0.60 0.57 0.54 0.69 -
P/RPS 0.64 0.52 1.33 0.42 0.38 0.41 0.30 13.45%
P/EPS -27.32 207.02 43.65 2.63 -17.87 -5.60 265.38 -
EY -3.66 0.48 2.29 38.05 -5.60 -17.85 0.38 -
DY 1.50 0.00 0.00 0.00 0.00 2.78 2.17 -5.96%
P/NAPS 0.58 0.69 1.08 0.38 0.43 0.34 0.39 6.83%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 30/11/10 25/11/09 27/11/08 27/11/07 29/11/06 28/11/05 -
Price 1.37 1.09 2.54 0.50 0.60 0.56 0.71 -
P/RPS 0.87 0.48 1.86 0.35 0.40 0.42 0.30 19.40%
P/EPS -37.43 191.23 60.91 2.19 -18.81 -5.81 273.08 -
EY -2.67 0.52 1.64 45.66 -5.32 -17.21 0.37 -
DY 1.09 0.00 0.00 0.00 0.00 2.68 2.11 -10.41%
P/NAPS 0.80 0.64 1.50 0.31 0.46 0.35 0.40 12.24%

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