[JETSON] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -104.47%
YoY- -4436.77%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 111,702 93,836 106,200 107,888 109,654 108,680 158,302 -20.79%
PBT -7,400 -14,696 -20,663 -8,273 -3,630 1,708 938 -
Tax 440 1,132 2,038 -26 -108 -1,120 607 -19.35%
NP -6,960 -13,564 -18,625 -8,300 -3,738 588 1,545 -
-
NP to SH -6,020 -13,564 -18,041 -7,864 -3,846 428 1,866 -
-
Tax Rate - - - - - 65.57% -64.71% -
Total Cost 118,662 107,400 124,825 116,188 113,392 108,092 156,757 -16.98%
-
Net Worth 76,642 76,862 81,899 97,610 107,829 36,896 89,415 -9.79%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 900 1,223 1,923 2,213 782 -
Div Payout % - - 0.00% 0.00% 0.00% 517.24% 41.94% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 76,642 76,862 81,899 97,610 107,829 36,896 89,415 -9.79%
NOSH 59,019 59,179 60,056 61,182 64,100 36,896 52,167 8.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -6.23% -14.46% -17.54% -7.69% -3.41% 0.54% 0.98% -
ROE -7.85% -17.65% -22.03% -8.06% -3.57% 1.16% 2.09% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 189.26 158.56 176.83 176.34 171.07 294.55 303.45 -27.06%
EPS -10.20 -22.92 -30.04 -12.85 -6.00 0.72 3.60 -
DPS 0.00 0.00 1.50 2.00 3.00 6.00 1.50 -
NAPS 1.2986 1.2988 1.3637 1.5954 1.6822 1.00 1.714 -16.93%
Adjusted Per Share Value based on latest NOSH - 60,212
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.02 24.38 27.59 28.03 28.49 28.24 41.13 -20.79%
EPS -1.56 -3.52 -4.69 -2.04 -1.00 0.11 0.48 -
DPS 0.00 0.00 0.23 0.32 0.50 0.58 0.20 -
NAPS 0.1991 0.1997 0.2128 0.2536 0.2802 0.0959 0.2323 -9.79%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.56 0.57 0.54 0.60 0.69 0.70 -
P/RPS 0.36 0.35 0.32 0.31 0.35 0.23 0.23 34.91%
P/EPS -6.67 -2.44 -1.90 -4.20 -10.00 59.48 19.57 -
EY -15.00 -40.93 -52.70 -23.80 -10.00 1.68 5.11 -
DY 0.00 0.00 2.63 3.70 5.00 8.70 2.14 -
P/NAPS 0.52 0.43 0.42 0.34 0.36 0.69 0.41 17.22%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 02/03/07 29/11/06 28/08/06 30/05/06 27/02/06 -
Price 0.52 0.60 0.59 0.56 0.60 0.62 0.67 -
P/RPS 0.27 0.38 0.33 0.32 0.35 0.21 0.22 14.67%
P/EPS -5.10 -2.62 -1.96 -4.36 -10.00 53.45 18.73 -
EY -19.62 -38.20 -50.92 -22.95 -10.00 1.87 5.34 -
DY 0.00 0.00 2.54 3.57 5.00 9.68 2.24 -
P/NAPS 0.40 0.46 0.43 0.35 0.36 0.62 0.39 1.70%

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