[JETSON] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 131.27%
YoY- -96.82%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 211,264 122,631 106,950 104,054 100,344 114,580 113,149 51.68%
PBT 4,252 -162 3,240 606 -3,060 11,787 18,302 -62.24%
Tax -468 6,111 -244 -26 -32 -250 -64 277.19%
NP 3,784 5,949 2,996 580 -3,092 11,537 18,238 -64.98%
-
NP to SH 3,924 6,788 3,269 908 -2,904 10,673 18,017 -63.83%
-
Tax Rate 11.01% - 7.53% 4.29% - 2.12% 0.35% -
Total Cost 207,480 116,682 103,954 103,474 103,436 103,043 94,910 68.51%
-
Net Worth 112,156 104,255 99,461 90,829 89,610 90,682 93,999 12.50%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 112,156 104,255 99,461 90,829 89,610 90,682 93,999 12.50%
NOSH 64,539 59,252 58,800 58,961 59,024 59,195 59,189 5.94%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.79% 4.85% 2.80% 0.56% -3.08% 10.07% 16.12% -
ROE 3.50% 6.51% 3.29% 1.00% -3.24% 11.77% 19.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 327.34 206.96 181.89 176.48 170.00 193.56 191.16 43.17%
EPS 6.08 11.46 5.56 1.54 -4.92 18.03 30.44 -65.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7378 1.7595 1.6915 1.5405 1.5182 1.5319 1.5881 6.19%
Adjusted Per Share Value based on latest NOSH - 59,296
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 54.89 31.86 27.79 27.04 26.07 29.77 29.40 51.68%
EPS 1.02 1.76 0.85 0.24 -0.75 2.77 4.68 -63.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2914 0.2709 0.2584 0.236 0.2328 0.2356 0.2442 12.51%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.08 2.54 1.82 0.49 0.50 0.52 0.60 -
P/RPS 0.64 1.23 1.00 0.28 0.29 0.27 0.31 62.20%
P/EPS 34.21 22.17 32.73 31.82 -10.16 2.88 1.97 571.75%
EY 2.92 4.51 3.05 3.14 -9.84 34.67 50.73 -85.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.44 1.08 0.32 0.33 0.34 0.38 115.39%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 25/11/09 18/08/09 26/05/09 26/02/09 27/11/08 -
Price 1.92 2.00 2.54 0.69 0.50 0.50 0.50 -
P/RPS 0.59 0.97 1.40 0.39 0.29 0.26 0.26 72.77%
P/EPS 31.58 17.46 45.68 44.81 -10.16 2.77 1.64 619.71%
EY 3.17 5.73 2.19 2.23 -9.84 36.06 60.88 -86.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.14 1.50 0.45 0.33 0.33 0.31 132.82%

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