[JETSON] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 81.2%
YoY- -3269.16%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 52,816 25,086 27,741 23,459 27,170 42,831 37,428 5.90%
PBT 1,063 -765 1,101 -3,674 427 397 -2,789 -
Tax -117 -8 -2 283 -280 -215 -327 -15.73%
NP 946 -773 1,099 -3,391 147 182 -3,116 -
-
NP to SH 981 -726 1,087 -3,391 107 182 -3,116 -
-
Tax Rate 11.01% - 0.18% - 65.57% 54.16% - -
Total Cost 51,870 25,859 26,642 26,850 27,023 42,649 40,544 4.18%
-
Net Worth 112,156 89,610 80,348 76,862 36,896 52,000 89,799 3.77%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 553 780 - -
Div Payout % - - - - 517.24% 428.57% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 112,156 89,610 80,348 76,862 36,896 52,000 89,799 3.77%
NOSH 64,539 59,024 59,398 59,179 36,896 52,000 49,070 4.67%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.79% -3.08% 3.96% -14.46% 0.54% 0.42% -8.33% -
ROE 0.87% -0.81% 1.35% -4.41% 0.29% 0.35% -3.47% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 81.84 42.50 46.70 39.64 73.64 82.37 76.27 1.18%
EPS 1.52 -1.23 1.83 -5.73 0.18 0.41 -6.35 -
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.7378 1.5182 1.3527 1.2988 1.00 1.00 1.83 -0.85%
Adjusted Per Share Value based on latest NOSH - 59,179
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.72 6.52 7.21 6.10 7.06 11.13 9.72 5.90%
EPS 0.25 -0.19 0.28 -0.88 0.03 0.05 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.14 0.20 0.00 -
NAPS 0.2914 0.2328 0.2088 0.1997 0.0959 0.1351 0.2333 3.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.08 0.50 0.61 0.56 0.69 0.93 1.18 -
P/RPS 2.54 1.18 1.31 1.41 0.94 1.13 1.55 8.57%
P/EPS 136.84 -40.65 33.33 -9.77 237.93 265.71 -18.58 -
EY 0.73 -2.46 3.00 -10.23 0.42 0.38 -5.38 -
DY 0.00 0.00 0.00 0.00 2.17 1.61 0.00 -
P/NAPS 1.20 0.33 0.45 0.43 0.69 0.93 0.64 11.03%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 26/05/09 27/05/08 29/05/07 30/05/06 19/05/05 25/05/04 -
Price 1.92 0.50 0.62 0.60 0.62 0.88 1.09 -
P/RPS 2.35 1.18 1.33 1.51 0.84 1.07 1.43 8.62%
P/EPS 126.32 -40.65 33.88 -10.47 213.79 251.43 -17.17 -
EY 0.79 -2.46 2.95 -9.55 0.47 0.40 -5.83 -
DY 0.00 0.00 0.00 0.00 2.42 1.70 0.00 -
P/NAPS 1.10 0.33 0.46 0.46 0.62 0.88 0.60 10.62%

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