[JETSON] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -16.63%
YoY- 166.71%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 169,001 163,368 145,380 110,775 112,386 116,958 97,576 44.17%
PBT 11,014 12,232 14,080 6,469 8,117 10,222 15,480 -20.28%
Tax -2,245 -1,760 -2,256 -948 -1,494 -2,016 -2,368 -3.49%
NP 8,769 10,472 11,824 5,521 6,622 8,206 13,112 -23.50%
-
NP to SH 8,769 10,472 11,824 5,521 6,622 8,206 13,112 -23.50%
-
Tax Rate 20.38% 14.39% 16.02% 14.65% 18.41% 19.72% 15.30% -
Total Cost 160,232 152,896 133,556 105,254 105,764 108,752 84,464 53.18%
-
Net Worth 73,684 73,018 70,327 67,813 66,212 65,987 65,124 8.57%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 780 - - - -
Div Payout % - - - 14.14% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 73,684 73,018 70,327 67,813 66,212 65,987 65,124 8.57%
NOSH 22,672 22,676 22,326 22,307 21,852 21,778 21,780 2.70%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.19% 6.41% 8.13% 4.98% 5.89% 7.02% 13.44% -
ROE 11.90% 14.34% 16.81% 8.14% 10.00% 12.44% 20.13% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 745.42 720.43 651.16 496.59 514.30 537.04 447.99 40.37%
EPS 38.68 46.18 52.96 24.75 30.31 37.68 60.20 -25.51%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 3.25 3.22 3.15 3.04 3.03 3.03 2.99 5.71%
Adjusted Per Share Value based on latest NOSH - 21,884
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 63.07 60.97 54.25 41.34 41.94 43.65 36.41 44.18%
EPS 3.27 3.91 4.41 2.06 2.47 3.06 4.89 -23.51%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.275 0.2725 0.2624 0.2531 0.2471 0.2463 0.243 8.58%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.47 2.70 2.66 2.30 1.61 1.68 1.30 -
P/RPS 0.33 0.37 0.41 0.46 0.31 0.31 0.29 8.98%
P/EPS 6.39 5.85 5.02 9.29 5.31 4.46 2.16 105.94%
EY 15.66 17.10 19.91 10.76 18.82 22.43 46.31 -51.43%
DY 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.84 0.76 0.53 0.55 0.43 46.13%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 26/08/02 20/05/02 25/02/02 26/11/01 27/08/01 30/05/01 -
Price 1.04 2.70 2.92 2.34 2.20 2.10 1.51 -
P/RPS 0.14 0.37 0.45 0.47 0.43 0.39 0.34 -44.62%
P/EPS 2.69 5.85 5.51 9.45 7.26 5.57 2.51 4.72%
EY 37.19 17.10 18.14 10.58 13.78 17.94 39.87 -4.52%
DY 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
P/NAPS 0.32 0.84 0.93 0.77 0.73 0.69 0.51 -26.68%

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