[JETSON] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 315.59%
YoY- 169.34%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 130,170 107,225 129,282 195,711 153,008 150,214 133,978 -0.47%
PBT 16,256 -22,546 -1,177 4,288 -7,242 7,549 9,175 9.99%
Tax -13,182 2,594 842 -868 1,476 -3,220 -2,620 30.86%
NP 3,074 -19,952 -335 3,420 -5,766 4,329 6,555 -11.84%
-
NP to SH 3,246 -19,126 -550 3,998 -5,766 4,329 6,555 -11.04%
-
Tax Rate 81.09% - - 20.24% - 42.65% 28.56% -
Total Cost 127,096 127,177 129,617 192,291 158,774 145,885 127,423 -0.04%
-
Net Worth 94,814 76,117 103,846 52,542 87,094 87,030 68,021 5.68%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 553 780 - 1,668 765 -
Div Payout % - - 0.00% 19.51% - 38.54% 11.68% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 94,814 76,117 103,846 52,542 87,094 87,030 68,021 5.68%
NOSH 59,177 58,615 61,732 52,542 49,205 45,805 22,673 17.32%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.36% -18.61% -0.26% 1.75% -3.77% 2.88% 4.89% -
ROE 3.42% -25.13% -0.53% 7.61% -6.62% 4.97% 9.64% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 219.96 182.93 209.42 372.48 310.96 327.94 590.89 -15.17%
EPS 5.49 -32.63 -0.89 7.61 -11.72 9.45 28.91 -24.16%
DPS 0.00 0.00 0.90 1.48 0.00 3.64 3.38 -
NAPS 1.6022 1.2986 1.6822 1.00 1.77 1.90 3.00 -9.91%
Adjusted Per Share Value based on latest NOSH - 52,542
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 34.59 28.49 34.36 52.01 40.66 39.92 35.60 -0.47%
EPS 0.86 -5.08 -0.15 1.06 -1.53 1.15 1.74 -11.07%
DPS 0.00 0.00 0.15 0.21 0.00 0.44 0.20 -
NAPS 0.252 0.2023 0.276 0.1396 0.2314 0.2313 0.1808 5.68%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.61 0.68 0.60 0.79 1.04 1.26 2.70 -
P/RPS 0.28 0.37 0.29 0.21 0.33 0.38 0.46 -7.93%
P/EPS 11.12 -2.08 -67.34 10.38 -8.88 13.33 9.34 2.94%
EY 8.99 -47.98 -1.48 9.63 -11.27 7.50 10.71 -2.87%
DY 0.00 0.00 1.49 1.88 0.00 2.89 1.25 -
P/NAPS 0.38 0.52 0.36 0.79 0.59 0.66 0.90 -13.37%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 28/08/06 25/08/05 27/08/04 22/08/03 26/08/02 -
Price 0.60 0.52 0.60 0.75 1.00 1.44 2.70 -
P/RPS 0.27 0.28 0.29 0.20 0.32 0.44 0.46 -8.48%
P/EPS 10.94 -1.59 -67.34 9.86 -8.53 15.24 9.34 2.66%
EY 9.14 -62.75 -1.48 10.15 -11.72 6.56 10.71 -2.60%
DY 0.00 0.00 1.49 1.98 0.00 2.53 1.25 -
P/NAPS 0.37 0.40 0.36 0.75 0.56 0.76 0.90 -13.75%

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