[JETSON] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
11-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -27.89%
YoY- -66.09%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 106,200 158,302 188,702 148,583 159,491 110,775 84,911 3.79%
PBT -20,663 938 -1,585 1,927 10,048 6,469 2,959 -
Tax 2,038 607 -812 514 -2,849 -948 -889 -
NP -18,625 1,545 -2,397 2,441 7,199 5,521 2,070 -
-
NP to SH -18,041 1,866 -2,397 2,441 7,199 5,521 2,070 -
-
Tax Rate - -64.71% - -26.67% 28.35% 14.65% 30.04% -
Total Cost 124,825 156,757 191,099 146,142 152,292 105,254 82,841 7.06%
-
Net Worth 81,899 89,415 93,953 88,720 83,827 67,813 61,882 4.77%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 900 782 1,006 - 1,668 780 544 8.74%
Div Payout % 0.00% 41.94% 0.00% - 23.17% 14.14% 26.32% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 81,899 89,415 93,953 88,720 83,827 67,813 61,882 4.77%
NOSH 60,056 52,167 50,301 46,694 45,479 22,307 21,789 18.40%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -17.54% 0.98% -1.27% 1.64% 4.51% 4.98% 2.44% -
ROE -22.03% 2.09% -2.55% 2.75% 8.59% 8.14% 3.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 176.83 303.45 375.14 318.20 382.43 496.59 389.69 -12.33%
EPS -30.04 3.60 -4.76 5.23 17.94 24.75 9.50 -
DPS 1.50 1.50 2.00 0.00 4.00 3.50 2.50 -8.15%
NAPS 1.3637 1.714 1.8678 1.90 2.01 3.04 2.84 -11.50%
Adjusted Per Share Value based on latest NOSH - 46,694
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 27.59 41.13 49.03 38.61 41.44 28.78 22.06 3.79%
EPS -4.69 0.48 -0.62 0.63 1.87 1.43 0.54 -
DPS 0.23 0.20 0.26 0.00 0.43 0.20 0.14 8.62%
NAPS 0.2128 0.2323 0.2441 0.2305 0.2178 0.1762 0.1608 4.77%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.57 0.70 0.99 1.35 1.00 2.30 1.60 -
P/RPS 0.32 0.23 0.26 0.42 0.26 0.46 0.41 -4.04%
P/EPS -1.90 19.57 -20.78 25.82 5.79 9.29 16.84 -
EY -52.70 5.11 -4.81 3.87 17.26 10.76 5.94 -
DY 2.63 2.14 2.02 0.00 4.00 1.52 1.56 9.09%
P/NAPS 0.42 0.41 0.53 0.71 0.50 0.76 0.56 -4.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 02/03/07 27/02/06 23/02/05 11/03/04 17/03/03 25/02/02 27/02/01 -
Price 0.59 0.67 0.93 1.31 1.02 2.34 1.59 -
P/RPS 0.33 0.22 0.25 0.41 0.27 0.47 0.41 -3.55%
P/EPS -1.96 18.73 -19.52 25.06 5.91 9.45 16.74 -
EY -50.92 5.34 -5.12 3.99 16.92 10.58 5.97 -
DY 2.54 2.24 2.15 0.00 3.92 1.50 1.57 8.34%
P/NAPS 0.43 0.39 0.50 0.69 0.51 0.77 0.56 -4.30%

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