[JETSON] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -168.59%
YoY- -131.93%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 102,490 142,641 194,099 148,965 160,192 122,725 84,200 3.32%
PBT -24,763 968 1,623 -2,650 8,317 7,819 6,713 -
Tax 2,600 446 -661 975 -3,071 -2,721 -1,474 -
NP -22,163 1,414 962 -1,675 5,246 5,098 5,239 -
-
NP to SH -21,538 1,791 962 -1,675 5,246 5,098 5,239 -
-
Tax Rate - -46.07% 40.73% - 36.92% 34.80% 21.96% -
Total Cost 124,653 141,227 193,137 150,640 154,946 117,627 78,961 7.90%
-
Net Worth 76,862 36,896 52,000 89,799 89,538 66,978 65,124 2.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 553 780 - 1,668 765 544 -
Div Payout % - 30.90% 81.08% - 31.80% 15.02% 10.39% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 76,862 36,896 52,000 89,799 89,538 66,978 65,124 2.79%
NOSH 59,179 36,896 52,000 49,070 45,917 22,326 21,780 18.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -21.62% 0.99% 0.50% -1.12% 3.27% 4.15% 6.22% -
ROE -28.02% 4.85% 1.85% -1.87% 5.86% 7.61% 8.04% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 173.18 386.60 373.27 303.57 348.87 549.69 386.58 -12.52%
EPS -36.39 4.85 1.85 -3.41 11.42 22.83 24.05 -
DPS 0.00 1.50 1.50 0.00 3.63 3.43 2.50 -
NAPS 1.2988 1.00 1.00 1.83 1.95 3.00 2.99 -12.96%
Adjusted Per Share Value based on latest NOSH - 49,070
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.63 37.06 50.43 38.71 41.62 31.89 21.88 3.32%
EPS -5.60 0.47 0.25 -0.44 1.36 1.32 1.36 -
DPS 0.00 0.14 0.20 0.00 0.43 0.20 0.14 -
NAPS 0.1997 0.0959 0.1351 0.2333 0.2326 0.174 0.1692 2.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.56 0.69 0.93 1.18 1.09 2.66 1.30 -
P/RPS 0.32 0.18 0.25 0.39 0.31 0.48 0.34 -1.00%
P/EPS -1.54 14.21 50.27 -34.57 9.54 11.65 5.40 -
EY -64.99 7.03 1.99 -2.89 10.48 8.58 18.50 -
DY 0.00 2.17 1.61 0.00 3.33 1.29 1.92 -
P/NAPS 0.43 0.69 0.93 0.64 0.56 0.89 0.43 0.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 30/05/06 19/05/05 25/05/04 29/05/03 20/05/02 30/05/01 -
Price 0.60 0.62 0.88 1.09 1.19 2.92 1.51 -
P/RPS 0.35 0.16 0.24 0.36 0.34 0.53 0.39 -1.78%
P/EPS -1.65 12.77 47.57 -31.93 10.42 12.79 6.28 -
EY -60.66 7.83 2.10 -3.13 9.60 7.82 15.93 -
DY 0.00 2.42 1.70 0.00 3.05 1.17 1.66 -
P/NAPS 0.46 0.62 0.88 0.60 0.61 0.97 0.51 -1.70%

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