[JETSON] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 18.13%
YoY- -54.83%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 149,712 148,583 143,905 144,814 148,184 159,491 169,001 -7.75%
PBT -11,156 1,927 6,957 7,234 7,152 10,048 11,014 -
Tax -1,308 514 -2,444 -2,504 -3,148 -2,849 -2,245 -30.21%
NP -12,464 2,441 4,513 4,730 4,004 7,199 8,769 -
-
NP to SH -12,464 2,441 4,513 4,730 4,004 7,199 8,769 -
-
Tax Rate - -26.67% 35.13% 34.61% 44.02% 28.35% 20.38% -
Total Cost 162,176 146,142 139,392 140,084 144,180 152,292 160,232 0.80%
-
Net Worth 89,799 88,720 88,466 87,083 89,538 83,827 73,684 14.08%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 1,668 - -
Div Payout % - - - - - 23.17% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 89,799 88,720 88,466 87,083 89,538 83,827 73,684 14.08%
NOSH 49,070 46,694 46,561 45,833 45,917 45,479 22,672 67.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -8.33% 1.64% 3.14% 3.27% 2.70% 4.51% 5.19% -
ROE -13.88% 2.75% 5.10% 5.43% 4.47% 8.59% 11.90% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 305.09 318.20 309.07 315.96 322.72 382.43 745.42 -44.84%
EPS -25.40 5.23 9.69 10.32 8.72 17.94 38.68 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.83 1.90 1.90 1.90 1.95 2.01 3.25 -31.78%
Adjusted Per Share Value based on latest NOSH - 45,805
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 55.87 55.45 53.70 54.04 55.30 59.52 63.07 -7.75%
EPS -4.65 0.91 1.68 1.77 1.49 2.69 3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.3351 0.3311 0.3301 0.325 0.3341 0.3128 0.275 14.07%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.18 1.35 1.31 1.26 1.09 1.00 2.47 -
P/RPS 0.39 0.42 0.42 0.40 0.34 0.26 0.33 11.76%
P/EPS -4.65 25.82 13.51 12.21 12.50 5.79 6.39 -
EY -21.53 3.87 7.40 8.19 8.00 17.26 15.66 -
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.64 0.71 0.69 0.66 0.56 0.50 0.76 -10.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 11/03/04 20/11/03 22/08/03 29/05/03 17/03/03 27/11/02 -
Price 1.09 1.31 1.30 1.44 1.19 1.02 1.04 -
P/RPS 0.36 0.41 0.42 0.46 0.37 0.27 0.14 87.58%
P/EPS -4.29 25.06 13.41 13.95 13.65 5.91 2.69 -
EY -23.30 3.99 7.46 7.17 7.33 16.92 37.19 -
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 0.60 0.69 0.68 0.76 0.61 0.51 0.32 51.99%

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