[JETSON] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.84%
YoY- -84.91%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 141,494 120,352 191,846 196,754 209,956 211,264 122,631 10.03%
PBT -2,922 -3,896 4,435 3,582 1,620 4,252 -162 591.42%
Tax -260 -328 834 -3,330 -1,222 -468 6,111 -
NP -3,182 -4,224 5,269 252 398 3,784 5,949 -
-
NP to SH -478 -4,356 4,661 493 566 3,924 6,788 -
-
Tax Rate - - -18.80% 92.96% 75.43% 11.01% - -
Total Cost 144,676 124,576 186,577 196,502 209,558 207,480 116,682 15.46%
-
Net Worth 114,351 113,146 114,937 111,233 110,858 112,156 104,255 6.37%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 114,351 113,146 114,937 111,233 110,858 112,156 104,255 6.37%
NOSH 64,594 64,437 64,412 64,912 64,318 64,539 59,252 5.94%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.25% -3.51% 2.75% 0.13% 0.19% 1.79% 4.85% -
ROE -0.42% -3.85% 4.06% 0.44% 0.51% 3.50% 6.51% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 219.05 186.77 297.84 303.11 326.43 327.34 206.96 3.86%
EPS -0.74 -6.76 7.24 0.76 0.88 6.08 11.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7703 1.7559 1.7844 1.7136 1.7236 1.7378 1.7595 0.40%
Adjusted Per Share Value based on latest NOSH - 66,923
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.76 31.27 49.85 51.12 54.55 54.89 31.86 10.03%
EPS -0.12 -1.13 1.21 0.13 0.15 1.02 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2971 0.294 0.2986 0.289 0.288 0.2914 0.2709 6.36%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.20 1.28 0.89 1.18 1.63 2.08 2.54 -
P/RPS 0.55 0.69 0.30 0.39 0.50 0.64 1.23 -41.61%
P/EPS -162.16 -18.93 12.30 155.26 185.23 34.21 22.17 -
EY -0.62 -5.28 8.13 0.64 0.54 2.92 4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.50 0.69 0.95 1.20 1.44 -39.44%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 24/02/11 30/11/10 26/08/10 27/05/10 24/02/10 -
Price 1.01 1.28 0.96 1.09 1.27 1.92 2.00 -
P/RPS 0.46 0.69 0.32 0.36 0.39 0.59 0.97 -39.27%
P/EPS -136.49 -18.93 13.27 143.42 144.32 31.58 17.46 -
EY -0.73 -5.28 7.54 0.70 0.69 3.17 5.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 0.54 0.64 0.74 1.10 1.14 -37.08%

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