[JETSON] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 141.18%
YoY- 157.43%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 134,735 102,490 142,641 194,099 148,965 160,192 122,725 1.56%
PBT 3,000 -24,763 968 1,623 -2,650 8,317 7,819 -14.74%
Tax -12,955 2,600 446 -661 975 -3,071 -2,721 29.67%
NP -9,955 -22,163 1,414 962 -1,675 5,246 5,098 -
-
NP to SH -9,546 -21,538 1,791 962 -1,675 5,246 5,098 -
-
Tax Rate 431.83% - -46.07% 40.73% - 36.92% 34.80% -
Total Cost 144,690 124,653 141,227 193,137 150,640 154,946 117,627 3.50%
-
Net Worth 80,348 76,862 36,896 52,000 89,799 89,538 66,978 3.07%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 553 780 - 1,668 765 -
Div Payout % - - 30.90% 81.08% - 31.80% 15.02% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 80,348 76,862 36,896 52,000 89,799 89,538 66,978 3.07%
NOSH 59,398 59,179 36,896 52,000 49,070 45,917 22,326 17.69%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -7.39% -21.62% 0.99% 0.50% -1.12% 3.27% 4.15% -
ROE -11.88% -28.02% 4.85% 1.85% -1.87% 5.86% 7.61% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 226.83 173.18 386.60 373.27 303.57 348.87 549.69 -13.70%
EPS -16.07 -36.39 4.85 1.85 -3.41 11.42 22.83 -
DPS 0.00 0.00 1.50 1.50 0.00 3.63 3.43 -
NAPS 1.3527 1.2988 1.00 1.00 1.83 1.95 3.00 -12.42%
Adjusted Per Share Value based on latest NOSH - 52,000
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.01 26.63 37.06 50.43 38.71 41.62 31.89 1.56%
EPS -2.48 -5.60 0.47 0.25 -0.44 1.36 1.32 -
DPS 0.00 0.00 0.14 0.20 0.00 0.43 0.20 -
NAPS 0.2088 0.1997 0.0959 0.1351 0.2333 0.2326 0.174 3.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.61 0.56 0.69 0.93 1.18 1.09 2.66 -
P/RPS 0.27 0.32 0.18 0.25 0.39 0.31 0.48 -9.13%
P/EPS -3.80 -1.54 14.21 50.27 -34.57 9.54 11.65 -
EY -26.35 -64.99 7.03 1.99 -2.89 10.48 8.58 -
DY 0.00 0.00 2.17 1.61 0.00 3.33 1.29 -
P/NAPS 0.45 0.43 0.69 0.93 0.64 0.56 0.89 -10.73%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 29/05/07 30/05/06 19/05/05 25/05/04 29/05/03 20/05/02 -
Price 0.62 0.60 0.62 0.88 1.09 1.19 2.92 -
P/RPS 0.27 0.35 0.16 0.24 0.36 0.34 0.53 -10.62%
P/EPS -3.86 -1.65 12.77 47.57 -31.93 10.42 12.79 -
EY -25.92 -60.66 7.83 2.10 -3.13 9.60 7.82 -
DY 0.00 0.00 2.42 1.70 0.00 3.05 1.17 -
P/NAPS 0.46 0.46 0.62 0.88 0.60 0.61 0.97 -11.68%

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