[JETSON] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 533.43%
YoY- 2907.34%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 110,775 112,386 116,958 97,576 84,911 82,862 79,956 24.20%
PBT 6,469 8,117 10,222 15,480 2,959 1,752 1,024 240.59%
Tax -948 -1,494 -2,016 -2,368 -889 -414 330 -
NP 5,521 6,622 8,206 13,112 2,070 1,337 1,354 154.57%
-
NP to SH 5,521 6,622 8,206 13,112 2,070 1,337 1,354 154.57%
-
Tax Rate 14.65% 18.41% 19.72% 15.30% 30.04% 23.63% -32.23% -
Total Cost 105,254 105,764 108,752 84,464 82,841 81,525 78,602 21.42%
-
Net Worth 67,813 66,212 65,987 65,124 61,882 61,137 60,734 7.60%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 780 - - - 544 - - -
Div Payout % 14.14% - - - 26.32% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 67,813 66,212 65,987 65,124 61,882 61,137 60,734 7.60%
NOSH 22,307 21,852 21,778 21,780 21,789 21,757 21,768 1.63%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.98% 5.89% 7.02% 13.44% 2.44% 1.61% 1.69% -
ROE 8.14% 10.00% 12.44% 20.13% 3.35% 2.19% 2.23% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 496.59 514.30 537.04 447.99 389.69 380.85 367.30 22.20%
EPS 24.75 30.31 37.68 60.20 9.50 6.15 6.22 150.47%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 3.04 3.03 3.03 2.99 2.84 2.81 2.79 5.87%
Adjusted Per Share Value based on latest NOSH - 21,780
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 28.78 29.20 30.39 25.35 22.06 21.53 20.77 24.21%
EPS 1.43 1.72 2.13 3.41 0.54 0.35 0.35 154.91%
DPS 0.20 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.1762 0.172 0.1715 0.1692 0.1608 0.1589 0.1578 7.60%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.30 1.61 1.68 1.30 1.60 2.50 2.93 -
P/RPS 0.46 0.31 0.31 0.29 0.41 0.66 0.80 -30.78%
P/EPS 9.29 5.31 4.46 2.16 16.84 40.67 47.11 -66.02%
EY 10.76 18.82 22.43 46.31 5.94 2.46 2.12 194.46%
DY 1.52 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.76 0.53 0.55 0.43 0.56 0.89 1.05 -19.33%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 25/02/02 26/11/01 27/08/01 30/05/01 27/02/01 28/11/00 29/08/00 -
Price 2.34 2.20 2.10 1.51 1.59 1.93 2.92 -
P/RPS 0.47 0.43 0.39 0.34 0.41 0.51 0.79 -29.19%
P/EPS 9.45 7.26 5.57 2.51 16.74 31.40 46.95 -65.55%
EY 10.58 13.78 17.94 39.87 5.97 3.18 2.13 190.27%
DY 1.50 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 0.77 0.73 0.69 0.51 0.56 0.69 1.05 -18.63%

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