[JETSON] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -89.4%
YoY- 105.1%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 220,461 163,346 144,348 135,657 125,672 123,390 121,108 49.03%
PBT -5,149 -7,436 -8,104 -261 3,360 5,258 6,676 -
Tax -836 -160 -100 346 -516 -596 -660 17.05%
NP -5,985 -7,596 -8,204 85 2,844 4,662 6,016 -
-
NP to SH -6,745 -7,830 -8,268 273 2,576 4,272 5,476 -
-
Tax Rate - - - - 15.36% 11.34% 9.89% -
Total Cost 226,446 170,942 152,552 135,572 122,828 118,728 115,092 56.95%
-
Net Worth 120,518 118,530 118,137 97,303 110,407 110,656 109,033 6.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 120,518 118,530 118,137 97,303 110,407 110,656 109,033 6.89%
NOSH 83,897 83,121 81,699 66,341 65,938 64,924 63,971 19.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.71% -4.65% -5.68% 0.06% 2.26% 3.78% 4.97% -
ROE -5.60% -6.61% -7.00% 0.28% 2.33% 3.86% 5.02% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 262.78 196.52 176.68 204.48 190.59 190.05 189.31 24.41%
EPS -8.04 -9.42 -10.12 0.41 3.91 6.58 8.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4365 1.426 1.446 1.4667 1.6744 1.7044 1.7044 -10.76%
Adjusted Per Share Value based on latest NOSH - 73,127
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.28 42.44 37.51 35.25 32.65 32.06 31.47 49.02%
EPS -1.75 -2.03 -2.15 0.07 0.67 1.11 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3131 0.308 0.307 0.2528 0.2869 0.2875 0.2833 6.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.60 1.70 1.45 1.17 1.26 1.32 1.49 -
P/RPS 0.61 0.87 0.82 0.57 0.66 0.69 0.79 -15.82%
P/EPS -19.90 -18.05 -14.33 284.32 32.25 20.06 17.41 -
EY -5.02 -5.54 -6.98 0.35 3.10 4.98 5.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.19 1.00 0.80 0.75 0.77 0.87 17.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 21/05/13 27/02/13 29/11/12 28/08/12 18/05/12 -
Price 1.78 1.62 1.37 1.21 1.18 1.34 1.34 -
P/RPS 0.68 0.82 0.78 0.59 0.62 0.71 0.71 -2.83%
P/EPS -22.14 -17.20 -13.54 294.04 30.20 20.36 15.65 -
EY -4.52 -5.81 -7.39 0.34 3.31 4.91 6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.14 0.95 0.82 0.70 0.79 0.79 35.02%

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