[JETSON] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -130.71%
YoY- -113.76%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 111,039 130,170 107,225 129,282 195,711 153,008 150,214 -4.90%
PBT -2,241 16,256 -22,546 -1,177 4,288 -7,242 7,549 -
Tax -254 -13,182 2,594 842 -868 1,476 -3,220 -34.48%
NP -2,495 3,074 -19,952 -335 3,420 -5,766 4,329 -
-
NP to SH -3,133 3,246 -19,126 -550 3,998 -5,766 4,329 -
-
Tax Rate - 81.09% - - 20.24% - 42.65% -
Total Cost 113,534 127,096 127,177 129,617 192,291 158,774 145,885 -4.08%
-
Net Worth 91,346 94,814 76,117 103,846 52,542 87,094 87,030 0.80%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 553 780 - 1,668 -
Div Payout % - - - 0.00% 19.51% - 38.54% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 91,346 94,814 76,117 103,846 52,542 87,094 87,030 0.80%
NOSH 59,296 59,177 58,615 61,732 52,542 49,205 45,805 4.39%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -2.25% 2.36% -18.61% -0.26% 1.75% -3.77% 2.88% -
ROE -3.43% 3.42% -25.13% -0.53% 7.61% -6.62% 4.97% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 187.26 219.96 182.93 209.42 372.48 310.96 327.94 -8.90%
EPS -5.28 5.49 -32.63 -0.89 7.61 -11.72 9.45 -
DPS 0.00 0.00 0.00 0.90 1.48 0.00 3.64 -
NAPS 1.5405 1.6022 1.2986 1.6822 1.00 1.77 1.90 -3.43%
Adjusted Per Share Value based on latest NOSH - 61,732
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 28.85 33.82 27.86 33.59 50.85 39.76 39.03 -4.90%
EPS -0.81 0.84 -4.97 -0.14 1.04 -1.50 1.12 -
DPS 0.00 0.00 0.00 0.14 0.20 0.00 0.43 -
NAPS 0.2373 0.2464 0.1978 0.2698 0.1365 0.2263 0.2261 0.80%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.49 0.61 0.68 0.60 0.79 1.04 1.26 -
P/RPS 0.26 0.28 0.37 0.29 0.21 0.33 0.38 -6.12%
P/EPS -9.27 11.12 -2.08 -67.34 10.38 -8.88 13.33 -
EY -10.78 8.99 -47.98 -1.48 9.63 -11.27 7.50 -
DY 0.00 0.00 0.00 1.49 1.88 0.00 2.89 -
P/NAPS 0.32 0.38 0.52 0.36 0.79 0.59 0.66 -11.35%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 26/08/08 28/08/07 28/08/06 25/08/05 27/08/04 22/08/03 -
Price 0.69 0.60 0.52 0.60 0.75 1.00 1.44 -
P/RPS 0.37 0.27 0.28 0.29 0.20 0.32 0.44 -2.84%
P/EPS -13.06 10.94 -1.59 -67.34 9.86 -8.53 15.24 -
EY -7.66 9.14 -62.75 -1.48 10.15 -11.72 6.56 -
DY 0.00 0.00 0.00 1.49 1.98 0.00 2.53 -
P/NAPS 0.45 0.37 0.40 0.36 0.75 0.56 0.76 -8.35%

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