[JETSON] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 130.37%
YoY- 105.84%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 158,302 162,926 167,694 171,324 188,702 169,360 153,666 1.99%
PBT 938 182 596 1,588 -1,585 -3,980 -11,106 -
Tax 607 -669 -578 -860 -812 -1,185 -578 -
NP 1,545 -486 18 728 -2,397 -5,165 -11,684 -
-
NP to SH 1,866 181 982 728 -2,397 -5,165 -11,684 -
-
Tax Rate -64.71% 367.58% 96.98% 54.16% - - - -
Total Cost 156,757 163,413 167,676 170,596 191,099 174,525 165,350 -3.48%
-
Net Worth 89,415 92,061 52,234 52,000 93,953 88,045 87,113 1.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 782 1,046 1,567 3,120 1,006 - - -
Div Payout % 41.94% 576.92% 159.57% 428.57% 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 89,415 92,061 52,234 52,000 93,953 88,045 87,113 1.74%
NOSH 52,167 52,307 52,234 52,000 50,301 50,311 49,216 3.94%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.98% -0.30% 0.01% 0.42% -1.27% -3.05% -7.60% -
ROE 2.09% 0.20% 1.88% 1.40% -2.55% -5.87% -13.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 303.45 311.48 321.04 329.47 375.14 336.62 312.22 -1.87%
EPS 3.60 0.75 2.08 1.64 -4.76 -10.27 -23.74 -
DPS 1.50 2.00 3.00 6.00 2.00 0.00 0.00 -
NAPS 1.714 1.76 1.00 1.00 1.8678 1.75 1.77 -2.11%
Adjusted Per Share Value based on latest NOSH - 52,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.07 43.30 44.56 45.53 50.15 45.01 40.84 1.99%
EPS 0.50 0.05 0.26 0.19 -0.64 -1.37 -3.10 -
DPS 0.21 0.28 0.42 0.83 0.27 0.00 0.00 -
NAPS 0.2376 0.2446 0.1388 0.1382 0.2497 0.234 0.2315 1.74%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.70 0.69 0.79 0.93 0.99 0.98 1.04 -
P/RPS 0.23 0.22 0.25 0.28 0.26 0.29 0.33 -21.33%
P/EPS 19.57 199.04 42.02 66.43 -20.78 -9.55 -4.38 -
EY 5.11 0.50 2.38 1.51 -4.81 -10.48 -22.83 -
DY 2.14 2.90 3.80 6.45 2.02 0.00 0.00 -
P/NAPS 0.41 0.39 0.79 0.93 0.53 0.56 0.59 -21.49%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 25/08/05 19/05/05 23/02/05 29/11/04 27/08/04 -
Price 0.67 0.71 0.75 0.88 0.93 0.90 1.00 -
P/RPS 0.22 0.23 0.23 0.27 0.25 0.27 0.32 -22.05%
P/EPS 18.73 204.81 39.89 62.86 -19.52 -8.77 -4.21 -
EY 5.34 0.49 2.51 1.59 -5.12 -11.41 -23.74 -
DY 2.24 2.82 4.00 6.82 2.15 0.00 0.00 -
P/NAPS 0.39 0.40 0.75 0.88 0.50 0.51 0.56 -21.37%

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