[JETSON] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -37.42%
YoY- 506.06%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 145,380 110,775 112,386 116,958 97,576 84,911 82,862 45.51%
PBT 14,080 6,469 8,117 10,222 15,480 2,959 1,752 301.72%
Tax -2,256 -948 -1,494 -2,016 -2,368 -889 -414 209.98%
NP 11,824 5,521 6,622 8,206 13,112 2,070 1,337 328.21%
-
NP to SH 11,824 5,521 6,622 8,206 13,112 2,070 1,337 328.21%
-
Tax Rate 16.02% 14.65% 18.41% 19.72% 15.30% 30.04% 23.63% -
Total Cost 133,556 105,254 105,764 108,752 84,464 82,841 81,525 39.00%
-
Net Worth 70,327 67,813 66,212 65,987 65,124 61,882 61,137 9.79%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 780 - - - 544 - -
Div Payout % - 14.14% - - - 26.32% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 70,327 67,813 66,212 65,987 65,124 61,882 61,137 9.79%
NOSH 22,326 22,307 21,852 21,778 21,780 21,789 21,757 1.73%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 8.13% 4.98% 5.89% 7.02% 13.44% 2.44% 1.61% -
ROE 16.81% 8.14% 10.00% 12.44% 20.13% 3.35% 2.19% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 651.16 496.59 514.30 537.04 447.99 389.69 380.85 43.03%
EPS 52.96 24.75 30.31 37.68 60.20 9.50 6.15 320.67%
DPS 0.00 3.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 3.15 3.04 3.03 3.03 2.99 2.84 2.81 7.91%
Adjusted Per Share Value based on latest NOSH - 21,767
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 38.63 29.44 29.87 31.08 25.93 22.56 22.02 45.50%
EPS 3.14 1.47 1.76 2.18 3.48 0.55 0.36 324.28%
DPS 0.00 0.21 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.1869 0.1802 0.176 0.1754 0.1731 0.1644 0.1625 9.78%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.66 2.30 1.61 1.68 1.30 1.60 2.50 -
P/RPS 0.41 0.46 0.31 0.31 0.29 0.41 0.66 -27.21%
P/EPS 5.02 9.29 5.31 4.46 2.16 16.84 40.67 -75.24%
EY 19.91 10.76 18.82 22.43 46.31 5.94 2.46 303.62%
DY 0.00 1.52 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.84 0.76 0.53 0.55 0.43 0.56 0.89 -3.78%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 20/05/02 25/02/02 26/11/01 27/08/01 30/05/01 27/02/01 28/11/00 -
Price 2.92 2.34 2.20 2.10 1.51 1.59 1.93 -
P/RPS 0.45 0.47 0.43 0.39 0.34 0.41 0.51 -8.01%
P/EPS 5.51 9.45 7.26 5.57 2.51 16.74 31.40 -68.68%
EY 18.14 10.58 13.78 17.94 39.87 5.97 3.18 219.59%
DY 0.00 1.50 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 0.93 0.77 0.73 0.69 0.51 0.56 0.69 22.03%

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