[JETSON] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -7.39%
YoY- -42.99%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 117,023 183,872 167,673 140,669 153,235 107,054 83,770 5.72%
PBT -5,403 1,559 -6,277 7,006 10,343 7,733 1,638 -
Tax 1,089 -482 1,457 -2,997 -3,311 -1,699 -344 -
NP -4,314 1,077 -4,820 4,009 7,032 6,034 1,294 -
-
NP to SH -4,167 1,674 -4,820 4,009 7,032 6,034 1,294 -
-
Tax Rate - 30.92% - 42.78% 32.01% 21.97% 21.00% -
Total Cost 121,337 182,795 172,493 136,660 146,203 101,020 82,476 6.64%
-
Net Worth 96,062 92,399 88,717 88,579 68,016 66,276 61,070 7.83%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 553 780 - 1,668 765 544 545 0.24%
Div Payout % 0.00% 46.59% - 41.61% 10.89% 9.02% 42.15% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 96,062 92,399 88,717 88,579 68,016 66,276 61,070 7.83%
NOSH 60,212 52,499 50,695 46,621 22,672 21,873 21,733 18.50%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -3.69% 0.59% -2.87% 2.85% 4.59% 5.64% 1.54% -
ROE -4.34% 1.81% -5.43% 4.53% 10.34% 9.10% 2.12% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 194.35 350.23 330.74 301.73 675.88 489.43 385.44 -10.78%
EPS -6.92 3.19 -9.51 8.60 31.02 27.59 5.95 -
DPS 0.92 1.49 0.00 3.58 3.38 2.50 2.50 -15.34%
NAPS 1.5954 1.76 1.75 1.90 3.00 3.03 2.81 -8.99%
Adjusted Per Share Value based on latest NOSH - 46,621
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.41 47.77 43.57 36.55 39.81 27.82 21.77 5.72%
EPS -1.08 0.43 -1.25 1.04 1.83 1.57 0.34 -
DPS 0.14 0.20 0.00 0.43 0.20 0.14 0.14 0.00%
NAPS 0.2496 0.2401 0.2305 0.2302 0.1767 0.1722 0.1587 7.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.54 0.69 0.98 1.31 2.47 1.61 2.50 -
P/RPS 0.28 0.20 0.30 0.43 0.37 0.33 0.65 -13.09%
P/EPS -7.80 21.64 -10.31 15.23 7.96 5.84 41.99 -
EY -12.82 4.62 -9.70 6.56 12.56 17.13 2.38 -
DY 1.70 2.15 0.00 2.73 1.37 1.55 1.00 9.24%
P/NAPS 0.34 0.39 0.56 0.69 0.82 0.53 0.89 -14.81%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 29/11/04 20/11/03 27/11/02 26/11/01 28/11/00 -
Price 0.56 0.71 0.90 1.30 1.04 2.20 1.93 -
P/RPS 0.29 0.20 0.27 0.43 0.15 0.45 0.50 -8.67%
P/EPS -8.09 22.27 -9.47 15.12 3.35 7.98 32.42 -
EY -12.36 4.49 -10.56 6.61 29.82 12.54 3.08 -
DY 1.64 2.09 0.00 2.75 3.25 1.14 1.30 3.94%
P/NAPS 0.35 0.40 0.51 0.68 0.35 0.73 0.69 -10.69%

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