[JETSON] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
17-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -17.91%
YoY- 30.39%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 143,905 144,814 148,184 159,491 169,001 163,368 145,380 -0.67%
PBT 6,957 7,234 7,152 10,048 11,014 12,232 14,080 -37.47%
Tax -2,444 -2,504 -3,148 -2,849 -2,245 -1,760 -2,256 5.47%
NP 4,513 4,730 4,004 7,199 8,769 10,472 11,824 -47.35%
-
NP to SH 4,513 4,730 4,004 7,199 8,769 10,472 11,824 -47.35%
-
Tax Rate 35.13% 34.61% 44.02% 28.35% 20.38% 14.39% 16.02% -
Total Cost 139,392 140,084 144,180 152,292 160,232 152,896 133,556 2.88%
-
Net Worth 88,466 87,083 89,538 83,827 73,684 73,018 70,327 16.51%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,668 - - - -
Div Payout % - - - 23.17% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 88,466 87,083 89,538 83,827 73,684 73,018 70,327 16.51%
NOSH 46,561 45,833 45,917 45,479 22,672 22,676 22,326 63.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.14% 3.27% 2.70% 4.51% 5.19% 6.41% 8.13% -
ROE 5.10% 5.43% 4.47% 8.59% 11.90% 14.34% 16.81% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 309.07 315.96 322.72 382.43 745.42 720.43 651.16 -39.12%
EPS 9.69 10.32 8.72 17.94 38.68 46.18 52.96 -67.73%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.95 2.01 3.25 3.22 3.15 -28.58%
Adjusted Per Share Value based on latest NOSH - 45,479
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 53.70 54.04 55.30 59.52 63.07 60.97 54.25 -0.67%
EPS 1.68 1.77 1.49 2.69 3.27 3.91 4.41 -47.41%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.3301 0.325 0.3341 0.3128 0.275 0.2725 0.2624 16.51%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.31 1.26 1.09 1.00 2.47 2.70 2.66 -
P/RPS 0.42 0.40 0.34 0.26 0.33 0.37 0.41 1.61%
P/EPS 13.51 12.21 12.50 5.79 6.39 5.85 5.02 93.36%
EY 7.40 8.19 8.00 17.26 15.66 17.10 19.91 -48.27%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.56 0.50 0.76 0.84 0.84 -12.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 22/08/03 29/05/03 17/03/03 27/11/02 26/08/02 20/05/02 -
Price 1.30 1.44 1.19 1.02 1.04 2.70 2.92 -
P/RPS 0.42 0.46 0.37 0.27 0.14 0.37 0.45 -4.49%
P/EPS 13.41 13.95 13.65 5.91 2.69 5.85 5.51 80.83%
EY 7.46 7.17 7.33 16.92 37.19 17.10 18.14 -44.66%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.61 0.51 0.32 0.84 0.93 -18.82%

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