[JETSON] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 196.06%
YoY- 128.38%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 42,587 28,186 29,294 32,438 26,089 38,348 50,187 -2.69%
PBT 1,877 2,136 -604 632 -4,388 -162 2,567 -5.08%
Tax -1,887 -170 -39 520 33 -214 -600 21.03%
NP -10 1,966 -643 1,152 -4,355 -376 1,967 -
-
NP to SH 87 1,998 -747 1,128 -3,974 -357 1,967 -40.51%
-
Tax Rate 100.53% 7.96% - -82.28% - - 23.37% -
Total Cost 42,597 26,220 29,937 31,286 30,444 38,724 48,220 -2.04%
-
Net Worth 114,679 99,988 94,151 77,861 96,062 92,399 88,717 4.36%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 114,679 99,988 94,151 77,861 96,062 92,399 88,717 4.36%
NOSH 66,923 59,112 59,285 59,057 60,212 52,499 50,695 4.73%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -0.02% 6.98% -2.19% 3.55% -16.69% -0.98% 3.92% -
ROE 0.08% 2.00% -0.79% 1.45% -4.14% -0.39% 2.22% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 63.64 47.68 49.41 54.93 43.33 73.04 99.00 -7.09%
EPS 0.13 3.38 -1.26 1.91 -6.60 -0.49 3.88 -43.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7136 1.6915 1.5881 1.3184 1.5954 1.76 1.75 -0.34%
Adjusted Per Share Value based on latest NOSH - 59,057
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.07 7.32 7.61 8.43 6.78 9.96 13.04 -2.69%
EPS 0.02 0.52 -0.19 0.29 -1.03 -0.09 0.51 -41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.2598 0.2446 0.2023 0.2496 0.2401 0.2305 4.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.18 1.82 0.60 0.57 0.54 0.69 0.98 -
P/RPS 1.85 3.82 1.21 1.04 1.25 0.94 0.99 10.97%
P/EPS 907.69 53.85 -47.62 29.84 -8.18 -101.47 25.26 81.60%
EY 0.11 1.86 -2.10 3.35 -12.22 -0.99 3.96 -44.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.08 0.38 0.43 0.34 0.39 0.56 3.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 25/11/09 27/11/08 27/11/07 29/11/06 28/11/05 29/11/04 -
Price 1.09 2.54 0.50 0.60 0.56 0.71 0.90 -
P/RPS 1.71 5.33 1.01 1.09 1.29 0.97 0.91 11.08%
P/EPS 838.46 75.15 -39.68 31.41 -8.48 -104.41 23.20 81.78%
EY 0.12 1.33 -2.52 3.18 -11.79 -0.96 4.31 -44.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.50 0.31 0.46 0.35 0.40 0.51 3.85%

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