[JETSON] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -349.18%
YoY- -2534.48%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 42,691 83,673 32,559 30,318 42,587 28,186 29,294 6.47%
PBT -1,920 -144 -109 -3,154 1,877 2,136 -604 21.24%
Tax -202 -547 -89 35 -1,887 -170 -39 31.52%
NP -2,122 -691 -198 -3,119 -10 1,966 -643 22.00%
-
NP to SH -2,024 -1,144 -204 -2,118 87 1,998 -747 18.06%
-
Tax Rate - - - - 100.53% 7.96% - -
Total Cost 44,813 84,364 32,757 33,437 42,597 26,220 29,937 6.95%
-
Net Worth 118,272 122,638 113,859 110,728 114,679 99,988 94,151 3.87%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 965 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 118,272 122,638 113,859 110,728 114,679 99,988 94,151 3.87%
NOSH 187,407 85,373 67,999 64,376 66,923 59,112 59,285 21.13%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -4.97% -0.83% -0.61% -10.29% -0.02% 6.98% -2.19% -
ROE -1.71% -0.93% -0.18% -1.91% 0.08% 2.00% -0.79% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 22.78 98.01 47.88 47.09 63.64 47.68 49.41 -12.10%
EPS -1.08 -1.34 -0.30 -3.29 0.13 3.38 -1.26 -2.53%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.6311 1.4365 1.6744 1.72 1.7136 1.6915 1.5881 -14.25%
Adjusted Per Share Value based on latest NOSH - 64,376
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.34 22.24 8.65 8.06 11.32 7.49 7.78 6.47%
EPS -0.54 -0.30 -0.05 -0.56 0.02 0.53 -0.20 17.99%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.3143 0.3259 0.3026 0.2943 0.3048 0.2657 0.2502 3.87%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.53 1.60 1.26 1.00 1.18 1.82 0.60 -
P/RPS 2.33 1.63 2.63 2.12 1.85 3.82 1.21 11.53%
P/EPS -49.07 -119.40 -420.00 -30.40 907.69 53.85 -47.62 0.50%
EY -2.04 -0.84 -0.24 -3.29 0.11 1.86 -2.10 -0.48%
DY 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
P/NAPS 0.84 1.11 0.75 0.58 0.69 1.08 0.38 14.12%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 21/11/13 29/11/12 24/11/11 30/11/10 25/11/09 27/11/08 -
Price 0.47 1.78 1.18 1.37 1.09 2.54 0.50 -
P/RPS 2.06 1.82 2.46 2.91 1.71 5.33 1.01 12.60%
P/EPS -43.52 -132.84 -393.33 -41.64 838.46 75.15 -39.68 1.55%
EY -2.30 -0.75 -0.25 -2.40 0.12 1.33 -2.52 -1.51%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 0.74 1.24 0.70 0.80 0.64 1.50 0.31 15.59%

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