[JETSON] YoY TTM Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -657.64%
YoY- -348.92%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 109,931 127,026 113,574 117,023 183,872 167,673 140,669 -4.02%
PBT 499 15,020 -17,526 -5,403 1,559 -6,277 7,006 -35.59%
Tax -385 -13,741 3,081 1,089 -482 1,457 -2,997 -28.94%
NP 114 1,279 -14,445 -4,314 1,077 -4,820 4,009 -44.72%
-
NP to SH -388 1,371 -14,024 -4,167 1,674 -4,820 4,009 -
-
Tax Rate 77.15% 91.48% - - 30.92% - 42.78% -
Total Cost 109,817 125,747 128,019 121,337 182,795 172,493 136,660 -3.57%
-
Net Worth 99,988 94,151 77,861 96,062 92,399 88,717 88,579 2.03%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 553 780 - 1,668 -
Div Payout % - - - 0.00% 46.59% - 41.61% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 99,988 94,151 77,861 96,062 92,399 88,717 88,579 2.03%
NOSH 59,112 59,285 59,057 60,212 52,499 50,695 46,621 4.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.10% 1.01% -12.72% -3.69% 0.59% -2.87% 2.85% -
ROE -0.39% 1.46% -18.01% -4.34% 1.81% -5.43% 4.53% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 185.97 214.26 192.31 194.35 350.23 330.74 301.73 -7.74%
EPS -0.66 2.31 -23.75 -6.92 3.19 -9.51 8.60 -
DPS 0.00 0.00 0.00 0.92 1.49 0.00 3.58 -
NAPS 1.6915 1.5881 1.3184 1.5954 1.76 1.75 1.90 -1.91%
Adjusted Per Share Value based on latest NOSH - 60,212
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 29.21 33.76 30.18 31.10 48.86 44.56 37.38 -4.02%
EPS -0.10 0.36 -3.73 -1.11 0.44 -1.28 1.07 -
DPS 0.00 0.00 0.00 0.15 0.21 0.00 0.44 -
NAPS 0.2657 0.2502 0.2069 0.2553 0.2455 0.2358 0.2354 2.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.82 0.60 0.57 0.54 0.69 0.98 1.31 -
P/RPS 0.98 0.28 0.30 0.28 0.20 0.30 0.43 14.70%
P/EPS -277.28 25.95 -2.40 -7.80 21.64 -10.31 15.23 -
EY -0.36 3.85 -41.66 -12.82 4.62 -9.70 6.56 -
DY 0.00 0.00 0.00 1.70 2.15 0.00 2.73 -
P/NAPS 1.08 0.38 0.43 0.34 0.39 0.56 0.69 7.74%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 27/11/07 29/11/06 28/11/05 29/11/04 20/11/03 -
Price 2.54 0.50 0.60 0.56 0.71 0.90 1.30 -
P/RPS 1.37 0.23 0.31 0.29 0.20 0.27 0.43 21.28%
P/EPS -386.97 21.62 -2.53 -8.09 22.27 -9.47 15.12 -
EY -0.26 4.63 -39.58 -12.36 4.49 -10.56 6.61 -
DY 0.00 0.00 0.00 1.64 2.09 0.00 2.75 -
P/NAPS 1.50 0.31 0.46 0.35 0.40 0.51 0.68 14.08%

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