[JETSON] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 107.59%
YoY- 105.84%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 27,741 23,459 27,170 42,831 37,428 37,046 36,345 -4.39%
PBT 1,101 -3,674 427 397 -2,789 1,788 3,520 -17.59%
Tax -2 283 -280 -215 -327 -787 -564 -60.91%
NP 1,099 -3,391 147 182 -3,116 1,001 2,956 -15.18%
-
NP to SH 1,087 -3,391 107 182 -3,116 1,001 2,956 -15.34%
-
Tax Rate 0.18% - 65.57% 54.16% - 44.02% 16.02% -
Total Cost 26,642 26,850 27,023 42,649 40,544 36,045 33,389 -3.68%
-
Net Worth 80,348 76,862 36,896 52,000 89,799 89,538 70,327 2.24%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 553 780 - - - -
Div Payout % - - 517.24% 428.57% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 80,348 76,862 36,896 52,000 89,799 89,538 70,327 2.24%
NOSH 59,398 59,179 36,896 52,000 49,070 45,917 22,326 17.69%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.96% -14.46% 0.54% 0.42% -8.33% 2.70% 8.13% -
ROE 1.35% -4.41% 0.29% 0.35% -3.47% 1.12% 4.20% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 46.70 39.64 73.64 82.37 76.27 80.68 162.79 -18.77%
EPS 1.83 -5.73 0.18 0.41 -6.35 2.18 13.24 -28.07%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.3527 1.2988 1.00 1.00 1.83 1.95 3.15 -13.12%
Adjusted Per Share Value based on latest NOSH - 52,000
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 7.21 6.10 7.06 11.13 9.72 9.63 9.44 -4.38%
EPS 0.28 -0.88 0.03 0.05 -0.81 0.26 0.77 -15.50%
DPS 0.00 0.00 0.14 0.20 0.00 0.00 0.00 -
NAPS 0.2088 0.1997 0.0959 0.1351 0.2333 0.2326 0.1827 2.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.61 0.56 0.69 0.93 1.18 1.09 2.66 -
P/RPS 1.31 1.41 0.94 1.13 1.55 1.35 1.63 -3.57%
P/EPS 33.33 -9.77 237.93 265.71 -18.58 50.00 20.09 8.79%
EY 3.00 -10.23 0.42 0.38 -5.38 2.00 4.98 -8.09%
DY 0.00 0.00 2.17 1.61 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.69 0.93 0.64 0.56 0.84 -9.87%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 29/05/07 30/05/06 19/05/05 25/05/04 29/05/03 20/05/02 -
Price 0.62 0.60 0.62 0.88 1.09 1.19 2.92 -
P/RPS 1.33 1.51 0.84 1.07 1.43 1.47 1.79 -4.82%
P/EPS 33.88 -10.47 213.79 251.43 -17.17 54.59 22.05 7.41%
EY 2.95 -9.55 0.47 0.40 -5.83 1.83 4.53 -6.89%
DY 0.00 0.00 2.42 1.70 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.62 0.88 0.60 0.61 0.93 -11.06%

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