[JETSON] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 16.41%
YoY- -220.23%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 113,574 117,023 183,872 167,673 140,669 153,235 107,054 0.98%
PBT -17,526 -5,403 1,559 -6,277 7,006 10,343 7,733 -
Tax 3,081 1,089 -482 1,457 -2,997 -3,311 -1,699 -
NP -14,445 -4,314 1,077 -4,820 4,009 7,032 6,034 -
-
NP to SH -14,024 -4,167 1,674 -4,820 4,009 7,032 6,034 -
-
Tax Rate - - 30.92% - 42.78% 32.01% 21.97% -
Total Cost 128,019 121,337 182,795 172,493 136,660 146,203 101,020 4.02%
-
Net Worth 77,861 96,062 92,399 88,717 88,579 68,016 66,276 2.72%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 553 780 - 1,668 765 544 -
Div Payout % - 0.00% 46.59% - 41.61% 10.89% 9.02% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 77,861 96,062 92,399 88,717 88,579 68,016 66,276 2.72%
NOSH 59,057 60,212 52,499 50,695 46,621 22,672 21,873 17.99%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -12.72% -3.69% 0.59% -2.87% 2.85% 4.59% 5.64% -
ROE -18.01% -4.34% 1.81% -5.43% 4.53% 10.34% 9.10% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 192.31 194.35 350.23 330.74 301.73 675.88 489.43 -14.41%
EPS -23.75 -6.92 3.19 -9.51 8.60 31.02 27.59 -
DPS 0.00 0.92 1.49 0.00 3.58 3.38 2.50 -
NAPS 1.3184 1.5954 1.76 1.75 1.90 3.00 3.03 -12.94%
Adjusted Per Share Value based on latest NOSH - 50,695
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 29.51 30.41 47.77 43.57 36.55 39.81 27.82 0.98%
EPS -3.64 -1.08 0.43 -1.25 1.04 1.83 1.57 -
DPS 0.00 0.14 0.20 0.00 0.43 0.20 0.14 -
NAPS 0.2023 0.2496 0.2401 0.2305 0.2302 0.1767 0.1722 2.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.57 0.54 0.69 0.98 1.31 2.47 1.61 -
P/RPS 0.30 0.28 0.20 0.30 0.43 0.37 0.33 -1.57%
P/EPS -2.40 -7.80 21.64 -10.31 15.23 7.96 5.84 -
EY -41.66 -12.82 4.62 -9.70 6.56 12.56 17.13 -
DY 0.00 1.70 2.15 0.00 2.73 1.37 1.55 -
P/NAPS 0.43 0.34 0.39 0.56 0.69 0.82 0.53 -3.42%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 28/11/05 29/11/04 20/11/03 27/11/02 26/11/01 -
Price 0.60 0.56 0.71 0.90 1.30 1.04 2.20 -
P/RPS 0.31 0.29 0.20 0.27 0.43 0.15 0.45 -6.01%
P/EPS -2.53 -8.09 22.27 -9.47 15.12 3.35 7.98 -
EY -39.58 -12.36 4.49 -10.56 6.61 29.82 12.54 -
DY 0.00 1.64 2.09 0.00 2.75 3.25 1.14 -
P/NAPS 0.46 0.35 0.40 0.51 0.68 0.35 0.73 -7.40%

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