[JETSON] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -22.11%
YoY- 311.2%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 155,635 129,532 157,614 175,583 111,039 130,170 107,225 6.40%
PBT -6,608 -2,553 2,164 354 -2,241 16,256 -22,546 -18.48%
Tax 564 -3,226 1,315 5,513 -254 -13,182 2,594 -22.43%
NP -6,044 -5,779 3,479 5,867 -2,495 3,074 -19,952 -18.03%
-
NP to SH -5,778 -2,981 4,501 6,617 -3,133 3,246 -19,126 -18.07%
-
Tax Rate - - -60.77% -1,557.34% - 81.09% - -
Total Cost 161,679 135,311 154,135 169,716 113,534 127,096 127,177 4.07%
-
Net Worth 120,330 112,696 113,996 111,395 91,346 94,814 76,117 7.92%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 965 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 120,330 112,696 113,996 111,395 91,346 94,814 76,117 7.92%
NOSH 84,383 66,120 64,393 64,629 59,296 59,177 58,615 6.25%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -3.88% -4.46% 2.21% 3.34% -2.25% 2.36% -18.61% -
ROE -4.80% -2.65% 3.95% 5.94% -3.43% 3.42% -25.13% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 184.44 195.90 244.77 271.68 187.26 219.96 182.93 0.13%
EPS -6.85 -4.51 6.99 10.24 -5.28 5.49 -32.63 -22.88%
DPS 0.00 1.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.426 1.7044 1.7703 1.7236 1.5405 1.6022 1.2986 1.57%
Adjusted Per Share Value based on latest NOSH - 64,629
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 41.36 34.42 41.89 46.66 29.51 34.59 28.49 6.40%
EPS -1.54 -0.79 1.20 1.76 -0.83 0.86 -5.08 -18.02%
DPS 0.00 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3198 0.2995 0.3029 0.296 0.2427 0.252 0.2023 7.92%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.70 1.32 1.20 1.63 0.49 0.61 0.68 -
P/RPS 0.92 0.67 0.49 0.60 0.26 0.28 0.37 16.37%
P/EPS -24.83 -29.28 17.17 15.92 -9.27 11.12 -2.08 51.11%
EY -4.03 -3.42 5.82 6.28 -10.78 8.99 -47.98 -33.79%
DY 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.77 0.68 0.95 0.32 0.38 0.52 14.78%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 28/08/12 23/08/11 26/08/10 18/08/09 26/08/08 28/08/07 -
Price 1.62 1.34 1.01 1.27 0.69 0.60 0.52 -
P/RPS 0.88 0.68 0.41 0.47 0.37 0.27 0.28 21.00%
P/EPS -23.66 -29.72 14.45 12.40 -13.06 10.94 -1.59 56.76%
EY -4.23 -3.36 6.92 8.06 -7.66 9.14 -62.75 -36.17%
DY 0.00 1.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.79 0.57 0.74 0.45 0.37 0.40 19.05%

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