[JETSON] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 172.16%
YoY- 92.65%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 32,438 26,089 38,348 50,187 35,522 45,067 25,810 3.88%
PBT 632 -4,388 -162 2,567 1,602 2,145 977 -6.99%
Tax 520 33 -214 -600 -581 -804 -113 -
NP 1,152 -4,355 -376 1,967 1,021 1,341 864 4.90%
-
NP to SH 1,128 -3,974 -357 1,967 1,021 1,341 864 4.54%
-
Tax Rate -82.28% - - 23.37% 36.27% 37.48% 11.57% -
Total Cost 31,286 30,444 38,724 48,220 34,501 43,726 24,946 3.84%
-
Net Worth 77,861 96,062 92,399 88,717 88,579 73,684 66,276 2.72%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 77,861 96,062 92,399 88,717 88,579 73,684 66,276 2.72%
NOSH 59,057 60,212 52,499 50,695 46,621 22,672 21,873 17.99%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.55% -16.69% -0.98% 3.92% 2.87% 2.98% 3.35% -
ROE 1.45% -4.14% -0.39% 2.22% 1.15% 1.82% 1.30% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 54.93 43.33 73.04 99.00 76.19 198.78 118.00 -11.96%
EPS 1.91 -6.60 -0.49 3.88 2.19 5.91 3.95 -11.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3184 1.5954 1.76 1.75 1.90 3.25 3.03 -12.94%
Adjusted Per Share Value based on latest NOSH - 50,695
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.43 6.78 9.96 13.04 9.23 11.71 6.71 3.87%
EPS 0.29 -1.03 -0.09 0.51 0.27 0.35 0.22 4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.2496 0.2401 0.2305 0.2302 0.1915 0.1722 2.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.57 0.54 0.69 0.98 1.31 2.47 1.61 -
P/RPS 1.04 1.25 0.94 0.99 1.72 1.24 1.36 -4.37%
P/EPS 29.84 -8.18 -101.47 25.26 59.82 41.76 40.76 -5.06%
EY 3.35 -12.22 -0.99 3.96 1.67 2.39 2.45 5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.39 0.56 0.69 0.76 0.53 -3.42%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 28/11/05 29/11/04 20/11/03 27/11/02 26/11/01 -
Price 0.60 0.56 0.71 0.90 1.30 1.04 2.20 -
P/RPS 1.09 1.29 0.97 0.91 1.71 0.52 1.86 -8.51%
P/EPS 31.41 -8.48 -104.41 23.20 59.36 17.58 55.70 -9.10%
EY 3.18 -11.79 -0.96 4.31 1.68 5.69 1.80 9.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.40 0.51 0.68 0.32 0.73 -7.40%

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