[JETSON] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 114.16%
YoY- -9.82%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 159,491 169,001 163,368 145,380 110,775 112,386 116,958 22.90%
PBT 10,048 11,014 12,232 14,080 6,469 8,117 10,222 -1.13%
Tax -2,849 -2,245 -1,760 -2,256 -948 -1,494 -2,016 25.85%
NP 7,199 8,769 10,472 11,824 5,521 6,622 8,206 -8.33%
-
NP to SH 7,199 8,769 10,472 11,824 5,521 6,622 8,206 -8.33%
-
Tax Rate 28.35% 20.38% 14.39% 16.02% 14.65% 18.41% 19.72% -
Total Cost 152,292 160,232 152,896 133,556 105,254 105,764 108,752 25.09%
-
Net Worth 83,827 73,684 73,018 70,327 67,813 66,212 65,987 17.24%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,668 - - - 780 - - -
Div Payout % 23.17% - - - 14.14% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 83,827 73,684 73,018 70,327 67,813 66,212 65,987 17.24%
NOSH 45,479 22,672 22,676 22,326 22,307 21,852 21,778 63.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.51% 5.19% 6.41% 8.13% 4.98% 5.89% 7.02% -
ROE 8.59% 11.90% 14.34% 16.81% 8.14% 10.00% 12.44% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 382.43 745.42 720.43 651.16 496.59 514.30 537.04 -20.20%
EPS 17.94 38.68 46.18 52.96 24.75 30.31 37.68 -38.94%
DPS 4.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 2.01 3.25 3.22 3.15 3.04 3.03 3.03 -23.88%
Adjusted Per Share Value based on latest NOSH - 22,326
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 42.38 44.91 43.41 38.63 29.44 29.87 31.08 22.89%
EPS 1.91 2.33 2.78 3.14 1.47 1.76 2.18 -8.41%
DPS 0.44 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.2228 0.1958 0.194 0.1869 0.1802 0.176 0.1754 17.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.00 2.47 2.70 2.66 2.30 1.61 1.68 -
P/RPS 0.26 0.33 0.37 0.41 0.46 0.31 0.31 -11.03%
P/EPS 5.79 6.39 5.85 5.02 9.29 5.31 4.46 18.94%
EY 17.26 15.66 17.10 19.91 10.76 18.82 22.43 -15.98%
DY 4.00 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 0.50 0.76 0.84 0.84 0.76 0.53 0.55 -6.14%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/03/03 27/11/02 26/08/02 20/05/02 25/02/02 26/11/01 27/08/01 -
Price 1.02 1.04 2.70 2.92 2.34 2.20 2.10 -
P/RPS 0.27 0.14 0.37 0.45 0.47 0.43 0.39 -21.68%
P/EPS 5.91 2.69 5.85 5.51 9.45 7.26 5.57 4.01%
EY 16.92 37.19 17.10 18.14 10.58 13.78 17.94 -3.81%
DY 3.92 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 0.51 0.32 0.84 0.93 0.77 0.73 0.69 -18.20%

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