[JETSON] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	107,888	109,654	108,680	158,302	162,926	167,694	171,324	-26.51%
YoY %	-1.61%	0.90%	-31.35%	-2.84%	-2.84%	-2.12%	-	-
Horiz. %	62.97%	64.00%	63.44%	92.40%	95.10%	97.88%	100.00%	-
PBT	-8,273	-3,630	1,708	938	182	596	1,588	-
YoY %	-127.91%	-312.53%	82.09%	415.38%	-69.46%	-62.47%	-	-
Horiz. %	-520.97%	-228.59%	107.56%	59.07%	11.46%	37.53%	100.00%	-
Tax	-26	-108	-1,120	607	-669	-578	-860	-90.27%
YoY %	75.93%	90.36%	-284.51%	190.73%	-15.74%	32.79%	-	-
Horiz. %	3.02%	12.56%	130.23%	-70.58%	77.79%	67.21%	100.00%	-
NP	-8,300	-3,738	588	1,545	-486	18	728	-
YoY %	-122.04%	-735.71%	-61.94%	417.90%	-2,800.00%	-97.53%	-	-
Horiz. %	-1,140.11%	-513.46%	80.77%	212.23%	-66.76%	2.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-7,864	-3,846	428	1,866	181	982	728	-
YoY %	-104.47%	-998.60%	-77.06%	930.94%	-81.57%	34.89%	-	-
Horiz. %	-1,080.22%	-528.30%	58.79%	256.32%	24.86%	134.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	65.57%	-64.71%	367.58%	96.98%	54.16%	-
YoY %	-	-	201.33%	-117.60%	279.03%	79.06%	-	-
Horiz. %	-	-	121.07%	-119.48%	678.69%	179.06%	100.00%	-
Total Cost	116,188	113,392	108,092	156,757	163,413	167,676	170,596	-22.57%
YoY %	2.47%	4.90%	-31.04%	-4.07%	-2.54%	-1.71%	-	-
Horiz. %	68.11%	66.47%	63.36%	91.89%	95.79%	98.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,610	107,829	36,896	89,415	92,061	52,234	52,000	52.11%
YoY %	-9.48%	192.25%	-58.74%	-2.87%	76.25%	0.45%	-	-
Horiz. %	187.71%	207.36%	70.95%	171.95%	177.04%	100.45%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	1,223	1,923	2,213	782	1,046	1,567	3,120	-46.40%
YoY %	-36.40%	-13.10%	182.99%	-25.24%	-33.25%	-49.78%	-	-
Horiz. %	39.20%	61.63%	70.93%	25.06%	33.53%	50.22%	100.00%	-
Div Payout %	0.00%	0.00%	517.24%	41.94%	576.92%	159.57%	428.57%	-
YoY %	0.00%	0.00%	1,133.29%	-92.73%	261.55%	-62.77%	-	-
Horiz. %	0.00%	0.00%	120.69%	9.79%	134.62%	37.23%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	97,610	107,829	36,896	89,415	92,061	52,234	52,000	52.11%
YoY %	-9.48%	192.25%	-58.74%	-2.87%	76.25%	0.45%	-	-
Horiz. %	187.71%	207.36%	70.95%	171.95%	177.04%	100.45%	100.00%	-
NOSH	61,182	64,100	36,896	52,167	52,307	52,234	52,000	11.43%
YoY %	-4.55%	73.73%	-29.27%	-0.27%	0.14%	0.45%	-	-
Horiz. %	117.66%	123.27%	70.95%	100.32%	100.59%	100.45%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	-7.69%	-3.41%	0.54%	0.98%	-0.30%	0.01%	0.42%	-
YoY %	-125.51%	-731.48%	-44.90%	426.67%	-3,100.00%	-97.62%	-	-
Horiz. %	-1,830.95%	-811.90%	128.57%	233.33%	-71.43%	2.38%	100.00%	-
ROE	-8.06%	-3.57%	1.16%	2.09%	0.20%	1.88%	1.40%	-
YoY %	-125.77%	-407.76%	-44.50%	945.00%	-89.36%	34.29%	-	-
Horiz. %	-575.71%	-255.00%	82.86%	149.29%	14.29%	134.29%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	176.34	171.07	294.55	303.45	311.48	321.04	329.47	-34.05%
YoY %	3.08%	-41.92%	-2.93%	-2.58%	-2.98%	-2.56%	-	-
Horiz. %	53.52%	51.92%	89.40%	92.10%	94.54%	97.44%	100.00%	-
EPS	-12.85	-6.00	0.72	3.60	0.75	2.08	1.64	-
YoY %	-114.17%	-933.33%	-80.00%	380.00%	-63.94%	26.83%	-	-
Horiz. %	-783.54%	-365.85%	43.90%	219.51%	45.73%	126.83%	100.00%	-
DPS	2.00	3.00	6.00	1.50	2.00	3.00	6.00	-51.89%
YoY %	-33.33%	-50.00%	300.00%	-25.00%	-33.33%	-50.00%	-	-
Horiz. %	33.33%	50.00%	100.00%	25.00%	33.33%	50.00%	100.00%	-
NAPS	1.5954	1.6822	1.00	1.714	1.76	1.00	1.00	36.49%
YoY %	-5.16%	68.22%	-41.66%	-2.61%	76.00%	0.00%	-	-
Horiz. %	159.54%	168.22%	100.00%	171.40%	176.00%	100.00%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 52,222
RPS	40.26	40.92	40.56	59.08	60.80	62.58	63.93	-26.50%
YoY %	-1.61%	0.89%	-31.35%	-2.83%	-2.84%	-2.11%	-	-
Horiz. %	62.98%	64.01%	63.44%	92.41%	95.10%	97.89%	100.00%	-
EPS	-2.93	-1.44	0.16	0.70	0.07	0.37	0.27	-
YoY %	-103.47%	-1,000.00%	-77.14%	900.00%	-81.08%	37.04%	-	-
Horiz. %	-1,085.19%	-533.33%	59.26%	259.26%	25.93%	137.04%	100.00%	-
DPS	0.46	0.72	0.83	0.29	0.39	0.58	1.16	-45.99%
YoY %	-36.11%	-13.25%	186.21%	-25.64%	-32.76%	-50.00%	-	-
Horiz. %	39.66%	62.07%	71.55%	25.00%	33.62%	50.00%	100.00%	-
NAPS	0.3643	0.4024	0.1377	0.3337	0.3436	0.1949	0.1941	52.09%
YoY %	-9.47%	192.23%	-58.74%	-2.88%	76.30%	0.41%	-	-
Horiz. %	187.69%	207.32%	70.94%	171.92%	177.02%	100.41%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.54	0.60	0.69	0.70	0.69	0.79	0.93	-
P/RPS	0.31	0.35	0.23	0.23	0.22	0.25	0.28	7.01%
YoY %	-11.43%	52.17%	0.00%	4.55%	-12.00%	-10.71%	-	-
Horiz. %	110.71%	125.00%	82.14%	82.14%	78.57%	89.29%	100.00%	-
P/EPS	-4.20	-10.00	59.48	19.57	199.04	42.02	66.43	-
YoY %	58.00%	-116.81%	203.93%	-90.17%	373.68%	-36.75%	-	-
Horiz. %	-6.32%	-15.05%	89.54%	29.46%	299.62%	63.25%	100.00%	-
EY	-23.80	-10.00	1.68	5.11	0.50	2.38	1.51	-
YoY %	-138.00%	-695.24%	-67.12%	922.00%	-78.99%	57.62%	-	-
Horiz. %	-1,576.16%	-662.25%	111.26%	338.41%	33.11%	157.62%	100.00%	-
DY	3.70	5.00	8.70	2.14	2.90	3.80	6.45	-30.93%
YoY %	-26.00%	-42.53%	306.54%	-26.21%	-23.68%	-41.09%	-	-
Horiz. %	57.36%	77.52%	134.88%	33.18%	44.96%	58.91%	100.00%	-
P/NAPS	0.34	0.36	0.69	0.41	0.39	0.79	0.93	-48.84%
YoY %	-5.56%	-47.83%	68.29%	5.13%	-50.63%	-15.05%	-	-
Horiz. %	36.56%	38.71%	74.19%	44.09%	41.94%	84.95%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/06	28/08/06	30/05/06	27/02/06	28/11/05	25/08/05	19/05/05	-
Price	0.56	0.60	0.62	0.67	0.71	0.75	0.88	-
P/RPS	0.32	0.35	0.21	0.22	0.23	0.23	0.27	11.98%
YoY %	-8.57%	66.67%	-4.55%	-4.35%	0.00%	-14.81%	-	-
Horiz. %	118.52%	129.63%	77.78%	81.48%	85.19%	85.19%	100.00%	-
P/EPS	-4.36	-10.00	53.45	18.73	204.81	39.89	62.86	-
YoY %	56.40%	-118.71%	185.37%	-90.85%	413.44%	-36.54%	-	-
Horiz. %	-6.94%	-15.91%	85.03%	29.80%	325.82%	63.46%	100.00%	-
EY	-22.95	-10.00	1.87	5.34	0.49	2.51	1.59	-
YoY %	-129.50%	-634.76%	-64.98%	989.80%	-80.48%	57.86%	-	-
Horiz. %	-1,443.40%	-628.93%	117.61%	335.85%	30.82%	157.86%	100.00%	-
DY	3.57	5.00	9.68	2.24	2.82	4.00	6.82	-35.02%
YoY %	-28.60%	-48.35%	332.14%	-20.57%	-29.50%	-41.35%	-	-
Horiz. %	52.35%	73.31%	141.94%	32.84%	41.35%	58.65%	100.00%	-
P/NAPS	0.35	0.36	0.62	0.39	0.40	0.75	0.88	-45.88%
YoY %	-2.78%	-41.94%	58.97%	-2.50%	-46.67%	-14.77%	-	-
Horiz. %	39.77%	40.91%	70.45%	44.32%	45.45%	85.23%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 12:10:00

EMA 5

10 Mins

SELL

2024-07-01 12:10:00

EMA 5

5 Mins

SELL

2024-07-01 12:10:00

MACD/RSI

5 Mins

SELL

2024-07-01 12:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-07-01 12:00:00

TURTLE SYSTEM 55

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

898

HLIND

HONG LEONG INDUSTRIES BHD

882

JCY

JCY INTERNATIONAL BERHAD

584

GENTING

GENTING BHD

432

YTLPOWR

YTL POWER INTERNATIONAL BHD

428

NOTION

NOTION VTEC BHD

396

DNEX

DAGANG NEXCHANGE BERHAD

383

SNS

SNS NETWORK TECHNOLOGY BERHAD

297

MYEG

MY E.G. SERVICES BHD

291

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

75,955,500

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.055

+0.005

55,821,900

NOVAMSC

0.225

+0.01

45,470,600

EATECH

0.355

+0.015

41,476,400

SNS

0.79

+0.035

39,910,900

HIAPTEK

0.44

+0.015

33,026,500

MAXLAND-WB

0.03

+0.025

33,008,400

More active Stocks

NESTLE

122.30

+0.80

80,400

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

HUMEIND

3.52

+0.17

1,256,600

PPB

14.46

+0.16

33,100

KSENG

6.22

+0.14

326,300

HEIM

22.18

+0.14

88,800

DLADY

36.32

+0.14

17,800

YTL

3.57

+0.12

4,590,700

UTDPLT

24.62

+0.12

62,400

More gainer Stocks

MPI

38.96

-0.46

600

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.12

-0.18

7,688,000

UMS

2.13

-0.16

2,000

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

ANALABS

1.76

-0.10

3,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More