[JETSON] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.26%
YoY- -347.02%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 171,324 188,702 169,360 153,666 149,712 148,583 143,905 12.31%
PBT 1,588 -1,585 -3,980 -11,106 -11,156 1,927 6,957 -62.61%
Tax -860 -812 -1,185 -578 -1,308 514 -2,444 -50.12%
NP 728 -2,397 -5,165 -11,684 -12,464 2,441 4,513 -70.33%
-
NP to SH 728 -2,397 -5,165 -11,684 -12,464 2,441 4,513 -70.33%
-
Tax Rate 54.16% - - - - -26.67% 35.13% -
Total Cost 170,596 191,099 174,525 165,350 162,176 146,142 139,392 14.40%
-
Net Worth 52,000 93,953 88,045 87,113 89,799 88,720 88,466 -29.80%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 3,120 1,006 - - - - - -
Div Payout % 428.57% 0.00% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 52,000 93,953 88,045 87,113 89,799 88,720 88,466 -29.80%
NOSH 52,000 50,301 50,311 49,216 49,070 46,694 46,561 7.63%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.42% -1.27% -3.05% -7.60% -8.33% 1.64% 3.14% -
ROE 1.40% -2.55% -5.87% -13.41% -13.88% 2.75% 5.10% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 329.47 375.14 336.62 312.22 305.09 318.20 309.07 4.34%
EPS 1.64 -4.76 -10.27 -23.74 -25.40 5.23 9.69 -69.36%
DPS 6.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.8678 1.75 1.77 1.83 1.90 1.90 -34.78%
Adjusted Per Share Value based on latest NOSH - 49,205
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 45.53 50.15 45.01 40.84 39.79 39.49 38.24 12.32%
EPS 0.19 -0.64 -1.37 -3.10 -3.31 0.65 1.20 -70.69%
DPS 0.83 0.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1382 0.2497 0.234 0.2315 0.2386 0.2358 0.2351 -29.80%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.93 0.99 0.98 1.04 1.18 1.35 1.31 -
P/RPS 0.28 0.26 0.29 0.33 0.39 0.42 0.42 -23.66%
P/EPS 66.43 -20.78 -9.55 -4.38 -4.65 25.82 13.51 188.88%
EY 1.51 -4.81 -10.48 -22.83 -21.53 3.87 7.40 -65.30%
DY 6.45 2.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.53 0.56 0.59 0.64 0.71 0.69 21.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 23/02/05 29/11/04 27/08/04 25/05/04 11/03/04 20/11/03 -
Price 0.88 0.93 0.90 1.00 1.09 1.31 1.30 -
P/RPS 0.27 0.25 0.27 0.32 0.36 0.41 0.42 -25.49%
P/EPS 62.86 -19.52 -8.77 -4.21 -4.29 25.06 13.41 179.82%
EY 1.59 -5.12 -11.41 -23.74 -23.30 3.99 7.46 -64.28%
DY 6.82 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.50 0.51 0.56 0.60 0.69 0.68 18.73%

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