[JETSON] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 440.09%
YoY- -81.85%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 94,254 101,065 147,566 80,213 84,862 88,289 80,916 2.57%
PBT 2,520 -4,615 2,687 2,430 13,727 -3,068 -6,205 -
Tax -387 -95 -2,498 -183 -48 740 -20 63.77%
NP 2,133 -4,710 189 2,247 13,679 -2,328 -6,225 -
-
NP to SH 1,932 -2,357 370 2,452 13,513 -1,882 -5,898 -
-
Tax Rate 15.36% - 92.97% 7.53% 0.35% - - -
Total Cost 92,121 105,775 147,377 77,966 71,183 90,617 87,141 0.92%
-
Net Worth 110,407 110,766 111,233 99,461 93,999 77,781 97,610 2.07%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 965 - - - - 917 -
Div Payout % - 0.00% - - - - 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 110,407 110,766 111,233 99,461 93,999 77,781 97,610 2.07%
NOSH 65,938 64,398 64,912 58,800 59,189 58,996 61,182 1.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.26% -4.66% 0.13% 2.80% 16.12% -2.64% -7.69% -
ROE 1.75% -2.13% 0.33% 2.47% 14.38% -2.42% -6.04% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 142.94 156.94 227.33 136.41 143.37 149.65 132.25 1.30%
EPS 2.93 -3.66 0.57 4.17 22.83 -3.19 -9.64 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.6744 1.72 1.7136 1.6915 1.5881 1.3184 1.5954 0.80%
Adjusted Per Share Value based on latest NOSH - 59,112
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.49 26.26 38.34 20.84 22.05 22.94 21.02 2.57%
EPS 0.50 -0.61 0.10 0.64 3.51 -0.49 -1.53 -
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.2869 0.2878 0.289 0.2584 0.2442 0.2021 0.2536 2.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.26 1.00 1.18 1.82 0.60 0.57 0.54 -
P/RPS 0.88 0.64 0.52 1.33 0.42 0.38 0.41 13.56%
P/EPS 43.00 -27.32 207.02 43.65 2.63 -17.87 -5.60 -
EY 2.33 -3.66 0.48 2.29 38.05 -5.60 -17.85 -
DY 0.00 1.50 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.75 0.58 0.69 1.08 0.38 0.43 0.34 14.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 30/11/10 25/11/09 27/11/08 27/11/07 29/11/06 -
Price 1.18 1.37 1.09 2.54 0.50 0.60 0.56 -
P/RPS 0.83 0.87 0.48 1.86 0.35 0.40 0.42 12.01%
P/EPS 40.27 -37.43 191.23 60.91 2.19 -18.81 -5.81 -
EY 2.48 -2.67 0.52 1.64 45.66 -5.32 -17.21 -
DY 0.00 1.09 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 0.70 0.80 0.64 1.50 0.31 0.46 0.35 12.23%

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