[JETSON] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -205.54%
YoY- -801.44%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 42,418 29,718 42,164 25,285 36,107 61,677 40,654 0.70%
PBT -2,592 -1,940 1,293 -14,458 801 1,422 -3,292 -3.90%
Tax 6,294 -202 -13,693 2,058 1,110 117 2,347 17.85%
NP 3,702 -2,142 -12,400 -12,400 1,911 1,539 -945 -
-
NP to SH 4,336 -2,840 -12,142 -12,142 1,731 1,539 -945 -
-
Tax Rate - - 1,059.01% - -138.58% -8.23% - -
Total Cost 38,716 31,860 54,564 37,685 34,196 60,138 41,599 -1.18%
-
Net Worth 64,524 91,159 59,098 81,127 52,222 90,917 88,253 -5.08%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 64,524 91,159 59,098 81,127 52,222 90,917 88,253 -5.08%
NOSH 64,524 59,414 59,098 59,490 52,222 50,792 46,694 5.53%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.73% -7.21% -29.41% -49.04% 5.29% 2.50% -2.32% -
ROE 6.72% -3.12% -20.55% -14.97% 3.31% 1.69% -1.07% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 65.74 50.02 71.35 42.50 69.14 121.43 87.06 -4.56%
EPS 6.72 -4.78 -20.52 -20.41 3.04 3.03 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5343 1.00 1.3637 1.00 1.79 1.89 -10.05%
Adjusted Per Share Value based on latest NOSH - 59,490
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.02 7.72 10.96 6.57 9.38 16.03 10.56 0.71%
EPS 1.13 -0.74 -3.15 -3.15 0.45 0.40 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 0.2369 0.1536 0.2108 0.1357 0.2362 0.2293 -5.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.54 0.52 0.60 0.57 0.70 0.99 1.35 -
P/RPS 3.86 1.04 0.84 1.34 1.01 0.82 1.55 16.40%
P/EPS 37.80 -10.88 -2.92 -2.79 21.12 32.67 -66.71 -
EY 2.65 -9.19 -34.24 -35.81 4.74 3.06 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 0.34 0.60 0.42 0.70 0.55 0.71 23.64%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 29/02/08 02/03/07 27/02/06 23/02/05 11/03/04 -
Price 2.00 0.50 0.64 0.59 0.67 0.93 1.31 -
P/RPS 3.04 1.00 0.90 1.39 0.97 0.77 1.50 12.48%
P/EPS 29.76 -10.46 -3.12 -2.89 20.21 30.69 -64.73 -
EY 3.36 -9.56 -32.10 -34.59 4.95 3.26 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.33 0.64 0.43 0.67 0.52 0.69 19.38%

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