[JETSON] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 55.79%
YoY- -214.45%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 167,694 171,324 188,702 169,360 153,666 149,712 148,583 8.40%
PBT 596 1,588 -1,585 -3,980 -11,106 -11,156 1,927 -54.29%
Tax -578 -860 -812 -1,185 -578 -1,308 514 -
NP 18 728 -2,397 -5,165 -11,684 -12,464 2,441 -96.22%
-
NP to SH 982 728 -2,397 -5,165 -11,684 -12,464 2,441 -45.53%
-
Tax Rate 96.98% 54.16% - - - - -26.67% -
Total Cost 167,676 170,596 191,099 174,525 165,350 162,176 146,142 9.60%
-
Net Worth 52,234 52,000 93,953 88,045 87,113 89,799 88,720 -29.77%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,567 3,120 1,006 - - - - -
Div Payout % 159.57% 428.57% 0.00% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 52,234 52,000 93,953 88,045 87,113 89,799 88,720 -29.77%
NOSH 52,234 52,000 50,301 50,311 49,216 49,070 46,694 7.76%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.01% 0.42% -1.27% -3.05% -7.60% -8.33% 1.64% -
ROE 1.88% 1.40% -2.55% -5.87% -13.41% -13.88% 2.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 321.04 329.47 375.14 336.62 312.22 305.09 318.20 0.59%
EPS 2.08 1.64 -4.76 -10.27 -23.74 -25.40 5.23 -45.94%
DPS 3.00 6.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.8678 1.75 1.77 1.83 1.90 -34.83%
Adjusted Per Share Value based on latest NOSH - 50,695
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 44.56 45.53 50.15 45.01 40.84 39.79 39.49 8.39%
EPS 0.26 0.19 -0.64 -1.37 -3.10 -3.31 0.65 -45.74%
DPS 0.42 0.83 0.27 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1382 0.2497 0.234 0.2315 0.2386 0.2358 -29.78%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.79 0.93 0.99 0.98 1.04 1.18 1.35 -
P/RPS 0.25 0.28 0.26 0.29 0.33 0.39 0.42 -29.26%
P/EPS 42.02 66.43 -20.78 -9.55 -4.38 -4.65 25.82 38.39%
EY 2.38 1.51 -4.81 -10.48 -22.83 -21.53 3.87 -27.70%
DY 3.80 6.45 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.53 0.56 0.59 0.64 0.71 7.38%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 19/05/05 23/02/05 29/11/04 27/08/04 25/05/04 11/03/04 -
Price 0.75 0.88 0.93 0.90 1.00 1.09 1.31 -
P/RPS 0.23 0.27 0.25 0.27 0.32 0.36 0.41 -32.00%
P/EPS 39.89 62.86 -19.52 -8.77 -4.21 -4.29 25.06 36.36%
EY 2.51 1.59 -5.12 -11.41 -23.74 -23.30 3.99 -26.60%
DY 4.00 6.82 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.50 0.51 0.56 0.60 0.69 5.72%

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