[JETSON] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 25.15%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 141,467 138,773 169,118 150,361 111,925 134,735 102,490 5.51%
PBT -3,956 -4,000 2,398 1,675 9,921 3,000 -24,763 -26.31%
Tax 486 -3,141 869 6,002 -256 -12,955 2,600 -24.36%
NP -3,470 -7,141 3,267 7,677 9,665 -9,955 -22,163 -26.56%
-
NP to SH -3,163 -2,898 2,953 8,495 8,860 -9,546 -21,538 -27.34%
-
Tax Rate - - -36.24% -358.33% 2.58% 431.83% - -
Total Cost 144,937 145,914 165,851 142,684 102,260 144,690 124,653 2.54%
-
Net Worth 118,137 109,033 113,146 112,156 89,610 80,348 76,862 7.41%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 965 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 118,137 109,033 113,146 112,156 89,610 80,348 76,862 7.41%
NOSH 81,699 63,971 64,437 64,539 59,024 59,398 59,179 5.51%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -2.45% -5.15% 1.93% 5.11% 8.64% -7.39% -21.62% -
ROE -2.68% -2.66% 2.61% 7.57% 9.89% -11.88% -28.02% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 173.16 216.93 262.45 232.98 189.63 226.83 173.18 -0.00%
EPS -3.87 -4.53 4.58 13.16 15.01 -16.07 -36.39 -31.14%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.446 1.7044 1.7559 1.7378 1.5182 1.3527 1.2988 1.80%
Adjusted Per Share Value based on latest NOSH - 64,539
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.76 36.06 43.94 39.07 29.08 35.01 26.63 5.51%
EPS -0.82 -0.75 0.77 2.21 2.30 -2.48 -5.60 -27.37%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.307 0.2833 0.294 0.2914 0.2328 0.2088 0.1997 7.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.45 1.49 1.28 2.08 0.50 0.61 0.56 -
P/RPS 0.84 0.69 0.49 0.89 0.26 0.27 0.32 17.43%
P/EPS -37.45 -32.89 27.93 15.80 3.33 -3.80 -1.54 70.12%
EY -2.67 -3.04 3.58 6.33 30.02 -26.35 -64.99 -41.23%
DY 0.00 1.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.87 0.73 1.20 0.33 0.45 0.43 15.08%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 18/05/12 30/05/11 27/05/10 26/05/09 27/05/08 29/05/07 -
Price 1.37 1.34 1.28 1.92 0.50 0.62 0.60 -
P/RPS 0.79 0.62 0.49 0.82 0.26 0.27 0.35 14.51%
P/EPS -35.39 -29.58 27.93 14.59 3.33 -3.86 -1.65 66.60%
EY -2.83 -3.38 3.58 6.86 30.02 -25.92 -60.66 -39.97%
DY 0.00 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 0.73 1.10 0.33 0.46 0.46 12.83%

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