[JETSON] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 87.62%
YoY- -128.3%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 131,773 145,345 189,984 109,931 127,026 113,574 117,023 1.99%
PBT 492 -2,867 95 499 15,020 -17,526 -5,403 -
Tax -3,350 3,237 3,796 -385 -13,741 3,081 1,089 -
NP -2,858 370 3,891 114 1,279 -14,445 -4,314 -6.62%
-
NP to SH -1,067 2,296 4,706 -388 1,371 -14,024 -4,167 -20.29%
-
Tax Rate 680.89% - -3,995.79% 77.15% 91.48% - - -
Total Cost 134,631 144,975 186,093 109,817 125,747 128,019 121,337 1.74%
-
Net Worth 113,859 110,728 114,679 99,988 94,151 77,861 96,062 2.87%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 965 - - - - 553 -
Div Payout % - 42.06% - - - - 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 113,859 110,728 114,679 99,988 94,151 77,861 96,062 2.87%
NOSH 67,999 64,376 66,923 59,112 59,285 59,057 60,212 2.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.17% 0.25% 2.05% 0.10% 1.01% -12.72% -3.69% -
ROE -0.94% 2.07% 4.10% -0.39% 1.46% -18.01% -4.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 193.78 225.77 283.88 185.97 214.26 192.31 194.35 -0.04%
EPS -1.57 3.57 7.03 -0.66 2.31 -23.75 -6.92 -21.88%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.92 -
NAPS 1.6744 1.72 1.7136 1.6915 1.5881 1.3184 1.5954 0.80%
Adjusted Per Share Value based on latest NOSH - 59,112
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.24 37.76 49.36 28.56 33.00 29.51 30.41 1.99%
EPS -0.28 0.60 1.22 -0.10 0.36 -3.64 -1.08 -20.13%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.2958 0.2877 0.298 0.2598 0.2446 0.2023 0.2496 2.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.26 1.00 1.18 1.82 0.60 0.57 0.54 -
P/RPS 0.65 0.44 0.42 0.98 0.28 0.30 0.28 15.05%
P/EPS -80.30 28.04 16.78 -277.28 25.95 -2.40 -7.80 47.44%
EY -1.25 3.57 5.96 -0.36 3.85 -41.66 -12.82 -32.13%
DY 0.00 1.50 0.00 0.00 0.00 0.00 1.70 -
P/NAPS 0.75 0.58 0.69 1.08 0.38 0.43 0.34 14.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 30/11/10 25/11/09 27/11/08 27/11/07 29/11/06 -
Price 1.18 1.37 1.09 2.54 0.50 0.60 0.56 -
P/RPS 0.61 0.61 0.38 1.37 0.23 0.31 0.29 13.18%
P/EPS -75.20 38.41 15.50 -386.97 21.62 -2.53 -8.09 44.95%
EY -1.33 2.60 6.45 -0.26 4.63 -39.58 -12.36 -31.01%
DY 0.00 1.09 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.70 0.80 0.64 1.50 0.31 0.46 0.35 12.23%

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