[JETSON] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 111.24%
YoY- 118.76%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 52,163 26,941 27,827 32,392 27,657 41,016 39,404 4.78%
PBT -253 1,068 13,230 -26 -2,243 -98 -2,763 -32.85%
Tax -494 -5 -7 220 226 -170 37 -
NP -747 1,063 13,223 194 -2,017 -268 -2,726 -19.39%
-
NP to SH -698 1,180 13,173 381 -2,031 310 -2,726 -20.30%
-
Tax Rate - 0.47% 0.05% - - - - -
Total Cost 52,910 25,878 14,604 32,198 29,674 41,284 42,130 3.86%
-
Net Worth 111,395 91,346 94,814 76,117 103,846 52,542 87,094 4.18%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 111,395 91,346 94,814 76,117 103,846 52,542 87,094 4.18%
NOSH 64,629 59,296 59,177 58,615 61,732 52,542 49,205 4.64%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -1.43% 3.95% 47.52% 0.60% -7.29% -0.65% -6.92% -
ROE -0.63% 1.29% 13.89% 0.50% -1.96% 0.59% -3.13% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 80.71 45.43 47.02 55.26 44.80 78.06 80.08 0.13%
EPS -1.08 1.99 22.26 0.65 -3.29 0.63 -5.54 -23.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7236 1.5405 1.6022 1.2986 1.6822 1.00 1.77 -0.44%
Adjusted Per Share Value based on latest NOSH - 58,615
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.86 7.16 7.39 8.61 7.35 10.90 10.47 4.78%
EPS -0.19 0.31 3.50 0.10 -0.54 0.08 -0.72 -19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.2427 0.252 0.2023 0.276 0.1396 0.2314 4.18%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.63 0.49 0.61 0.68 0.60 0.79 1.04 -
P/RPS 2.02 1.08 1.30 1.23 1.34 1.01 1.30 7.61%
P/EPS -150.93 24.62 2.74 104.62 -18.24 133.90 -18.77 41.51%
EY -0.66 4.06 36.49 0.96 -5.48 0.75 -5.33 -29.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.32 0.38 0.52 0.36 0.79 0.59 8.25%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 18/08/09 26/08/08 28/08/07 28/08/06 25/08/05 27/08/04 -
Price 1.27 0.69 0.60 0.52 0.60 0.75 1.00 -
P/RPS 1.57 1.52 1.28 0.94 1.34 0.96 1.25 3.87%
P/EPS -117.59 34.67 2.70 80.00 -18.24 127.12 -18.05 36.64%
EY -0.85 2.88 37.10 1.25 -5.48 0.79 -5.54 -26.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.45 0.37 0.40 0.36 0.75 0.56 4.75%

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