[JETSON] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 262.53%
YoY- -91.04%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 31,418 40,659 52,163 26,941 27,827 32,392 27,657 2.14%
PBT 960 -487 -253 1,068 13,230 -26 -2,243 -
Tax -133 -48 -494 -5 -7 220 226 -
NP 827 -535 -747 1,063 13,223 194 -2,017 -
-
NP to SH 767 850 -698 1,180 13,173 381 -2,031 -
-
Tax Rate 13.85% - - 0.47% 0.05% - - -
Total Cost 30,591 41,194 52,910 25,878 14,604 32,198 29,674 0.50%
-
Net Worth 112,696 113,996 111,395 91,346 94,814 76,117 103,846 1.37%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 112,696 113,996 111,395 91,346 94,814 76,117 103,846 1.37%
NOSH 66,120 64,393 64,629 59,296 59,177 58,615 61,732 1.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.63% -1.32% -1.43% 3.95% 47.52% 0.60% -7.29% -
ROE 0.68% 0.75% -0.63% 1.29% 13.89% 0.50% -1.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 47.52 63.14 80.71 45.43 47.02 55.26 44.80 0.98%
EPS 1.16 1.32 -1.08 1.99 22.26 0.65 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7044 1.7703 1.7236 1.5405 1.6022 1.2986 1.6822 0.21%
Adjusted Per Share Value based on latest NOSH - 59,296
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.16 10.56 13.55 7.00 7.23 8.42 7.19 2.12%
EPS 0.20 0.22 -0.18 0.31 3.42 0.10 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2928 0.2962 0.2894 0.2373 0.2464 0.1978 0.2698 1.37%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.32 1.20 1.63 0.49 0.61 0.68 0.60 -
P/RPS 2.78 1.90 2.02 1.08 1.30 1.23 1.34 12.92%
P/EPS 113.79 90.91 -150.93 24.62 2.74 104.62 -18.24 -
EY 0.88 1.10 -0.66 4.06 36.49 0.96 -5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.95 0.32 0.38 0.52 0.36 13.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 26/08/10 18/08/09 26/08/08 28/08/07 28/08/06 -
Price 1.34 1.01 1.27 0.69 0.60 0.52 0.60 -
P/RPS 2.82 1.60 1.57 1.52 1.28 0.94 1.34 13.19%
P/EPS 115.52 76.52 -117.59 34.67 2.70 80.00 -18.24 -
EY 0.87 1.31 -0.85 2.88 37.10 1.25 -5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.57 0.74 0.45 0.37 0.40 0.36 13.98%

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