[JETSON] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 178.05%
YoY- 221.78%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 42,448 45,586 31,418 40,659 52,163 26,941 27,827 7.28%
PBT -807 -1,692 960 -487 -253 1,068 13,230 -
Tax -37 -55 -133 -48 -494 -5 -7 31.96%
NP -844 -1,747 827 -535 -747 1,063 13,223 -
-
NP to SH -875 -1,848 767 850 -698 1,180 13,173 -
-
Tax Rate - - 13.85% - - 0.47% 0.05% -
Total Cost 43,292 47,333 30,591 41,194 52,910 25,878 14,604 19.84%
-
Net Worth 113,610 120,330 112,696 113,996 111,395 91,346 94,814 3.05%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 113,610 120,330 112,696 113,996 111,395 91,346 94,814 3.05%
NOSH 175,000 84,383 66,120 64,393 64,629 59,296 59,177 19.79%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -1.99% -3.83% 2.63% -1.32% -1.43% 3.95% 47.52% -
ROE -0.77% -1.54% 0.68% 0.75% -0.63% 1.29% 13.89% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 24.26 54.02 47.52 63.14 80.71 45.43 47.02 -10.43%
EPS -0.50 -2.19 1.16 1.32 -1.08 1.99 22.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6492 1.426 1.7044 1.7703 1.7236 1.5405 1.6022 -13.97%
Adjusted Per Share Value based on latest NOSH - 64,393
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.28 12.11 8.35 10.80 13.86 7.16 7.39 7.29%
EPS -0.23 -0.49 0.20 0.23 -0.19 0.31 3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3019 0.3198 0.2995 0.3029 0.296 0.2427 0.252 3.05%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.51 1.70 1.32 1.20 1.63 0.49 0.61 -
P/RPS 2.10 3.15 2.78 1.90 2.02 1.08 1.30 8.31%
P/EPS -102.00 -77.63 113.79 90.91 -150.93 24.62 2.74 -
EY -0.98 -1.29 0.88 1.10 -0.66 4.06 36.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.19 0.77 0.68 0.95 0.32 0.38 12.96%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 22/08/13 28/08/12 23/08/11 26/08/10 18/08/09 26/08/08 -
Price 0.53 1.62 1.34 1.01 1.27 0.69 0.60 -
P/RPS 2.19 3.00 2.82 1.60 1.57 1.52 1.28 9.35%
P/EPS -106.00 -73.97 115.52 76.52 -117.59 34.67 2.70 -
EY -0.94 -1.35 0.87 1.31 -0.85 2.88 37.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.14 0.79 0.57 0.74 0.45 0.37 14.17%

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