[JETSON] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -81.53%
YoY- 103.51%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 109,654 108,680 158,302 162,926 167,694 171,324 188,702 -30.43%
PBT -3,630 1,708 938 182 596 1,588 -1,585 74.01%
Tax -108 -1,120 607 -669 -578 -860 -812 -74.03%
NP -3,738 588 1,545 -486 18 728 -2,397 34.58%
-
NP to SH -3,846 428 1,866 181 982 728 -2,397 37.17%
-
Tax Rate - 65.57% -64.71% 367.58% 96.98% 54.16% - -
Total Cost 113,392 108,092 156,757 163,413 167,676 170,596 191,099 -29.45%
-
Net Worth 107,829 36,896 89,415 92,061 52,234 52,000 93,953 9.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,923 2,213 782 1,046 1,567 3,120 1,006 54.20%
Div Payout % 0.00% 517.24% 41.94% 576.92% 159.57% 428.57% 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 107,829 36,896 89,415 92,061 52,234 52,000 93,953 9.64%
NOSH 64,100 36,896 52,167 52,307 52,234 52,000 50,301 17.59%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -3.41% 0.54% 0.98% -0.30% 0.01% 0.42% -1.27% -
ROE -3.57% 1.16% 2.09% 0.20% 1.88% 1.40% -2.55% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 171.07 294.55 303.45 311.48 321.04 329.47 375.14 -40.83%
EPS -6.00 0.72 3.60 0.75 2.08 1.64 -4.76 16.73%
DPS 3.00 6.00 1.50 2.00 3.00 6.00 2.00 31.13%
NAPS 1.6822 1.00 1.714 1.76 1.00 1.00 1.8678 -6.75%
Adjusted Per Share Value based on latest NOSH - 52,499
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.14 28.88 42.07 43.30 44.56 45.53 50.15 -30.43%
EPS -1.02 0.11 0.50 0.05 0.26 0.19 -0.64 36.55%
DPS 0.51 0.59 0.21 0.28 0.42 0.83 0.27 52.98%
NAPS 0.2866 0.0981 0.2376 0.2446 0.1388 0.1382 0.2497 9.65%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.60 0.69 0.70 0.69 0.79 0.93 0.99 -
P/RPS 0.35 0.23 0.23 0.22 0.25 0.28 0.26 21.98%
P/EPS -10.00 59.48 19.57 199.04 42.02 66.43 -20.78 -38.67%
EY -10.00 1.68 5.11 0.50 2.38 1.51 -4.81 63.11%
DY 5.00 8.70 2.14 2.90 3.80 6.45 2.02 83.28%
P/NAPS 0.36 0.69 0.41 0.39 0.79 0.93 0.53 -22.78%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 27/02/06 28/11/05 25/08/05 19/05/05 23/02/05 -
Price 0.60 0.62 0.67 0.71 0.75 0.88 0.93 -
P/RPS 0.35 0.21 0.22 0.23 0.23 0.27 0.25 25.22%
P/EPS -10.00 53.45 18.73 204.81 39.89 62.86 -19.52 -36.05%
EY -10.00 1.87 5.34 0.49 2.51 1.59 -5.12 56.44%
DY 5.00 9.68 2.24 2.82 4.00 6.82 2.15 75.80%
P/NAPS 0.36 0.62 0.39 0.40 0.75 0.88 0.50 -19.71%

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