[JETSON] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
17-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.4%
YoY- 32.86%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 158,302 188,696 148,583 159,491 110,774 84,911 13.25%
PBT 938 -1,563 1,927 10,049 8,169 2,958 -20.51%
Tax 511 -773 515 -2,848 -2,749 -888 -
NP 1,449 -2,336 2,442 7,201 5,420 2,070 -6.88%
-
NP to SH 1,866 -2,336 2,442 7,201 5,420 2,070 -2.05%
-
Tax Rate -54.48% - -26.73% 28.34% 33.65% 30.02% -
Total Cost 156,853 191,032 146,141 152,290 105,354 82,841 13.61%
-
Net Worth 52,222 90,917 88,253 83,827 65,652 61,842 -3.32%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 780 - - 1,668 765 544 7.46%
Div Payout % 41.80% - - 23.17% 14.13% 26.30% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 52,222 90,917 88,253 83,827 65,652 61,842 -3.32%
NOSH 52,222 50,792 46,694 45,479 21,884 21,775 19.10%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.92% -1.24% 1.64% 4.51% 4.89% 2.44% -
ROE 3.57% -2.57% 2.77% 8.59% 8.26% 3.35% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 303.13 371.51 318.20 382.43 506.19 389.94 -4.90%
EPS 3.57 -4.60 5.23 17.27 24.77 9.51 -17.78%
DPS 1.50 0.00 0.00 4.00 3.50 2.50 -9.70%
NAPS 1.00 1.79 1.89 2.01 3.00 2.84 -18.83%
Adjusted Per Share Value based on latest NOSH - 45,479
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 42.07 50.15 39.49 42.38 29.44 22.56 13.26%
EPS 0.50 -0.62 0.65 1.91 1.44 0.55 -1.88%
DPS 0.21 0.00 0.00 0.44 0.20 0.14 8.44%
NAPS 0.1388 0.2416 0.2345 0.2228 0.1745 0.1643 -3.31%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.70 0.99 1.35 1.00 2.30 1.60 -
P/RPS 0.23 0.27 0.42 0.26 0.45 0.41 -10.91%
P/EPS 19.59 -21.53 25.81 5.79 9.29 16.83 3.08%
EY 5.10 -4.65 3.87 17.27 10.77 5.94 -3.00%
DY 2.14 0.00 0.00 4.00 1.52 1.56 6.52%
P/NAPS 0.70 0.55 0.71 0.50 0.77 0.56 4.56%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/06 23/02/05 11/03/04 17/03/03 25/02/02 27/02/01 -
Price 0.67 0.93 1.31 1.02 2.34 1.59 -
P/RPS 0.22 0.25 0.41 0.27 0.46 0.41 -11.70%
P/EPS 18.75 -20.22 25.05 5.91 9.45 16.73 2.30%
EY 5.33 -4.95 3.99 16.93 10.58 5.98 -2.27%
DY 2.24 0.00 0.00 3.92 1.50 1.57 7.36%
P/NAPS 0.67 0.52 0.69 0.51 0.78 0.56 3.64%

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