[JETSON] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 124.1%
YoY- 132.06%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 114,580 113,149 111,136 110,964 130,452 117,718 111,702 1.70%
PBT 11,787 18,302 28,662 4,404 -1,775 -4,090 -7,400 -
Tax -250 -64 -18 -8 -16,850 986 440 -
NP 11,537 18,238 28,644 4,396 -18,625 -3,104 -6,960 -
-
NP to SH 10,673 18,017 28,520 4,348 -18,041 -2,509 -6,020 -
-
Tax Rate 2.12% 0.35% 0.06% 0.18% - - - -
Total Cost 103,043 94,910 82,492 106,568 149,077 120,822 118,662 -8.94%
-
Net Worth 90,682 93,999 94,841 80,348 78,573 77,781 76,642 11.81%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 90,682 93,999 94,841 80,348 78,573 77,781 76,642 11.81%
NOSH 59,195 59,189 59,194 59,398 58,984 58,996 59,019 0.19%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.07% 16.12% 25.77% 3.96% -14.28% -2.64% -6.23% -
ROE 11.77% 19.17% 30.07% 5.41% -22.96% -3.23% -7.85% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 193.56 191.16 187.75 186.81 221.16 199.53 189.26 1.50%
EPS 18.03 30.44 48.18 7.32 -30.49 -4.25 -10.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5319 1.5881 1.6022 1.3527 1.3321 1.3184 1.2986 11.58%
Adjusted Per Share Value based on latest NOSH - 59,398
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 29.77 29.40 28.88 28.83 33.89 30.59 29.02 1.70%
EPS 2.77 4.68 7.41 1.13 -4.69 -0.65 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2356 0.2442 0.2464 0.2088 0.2042 0.2021 0.1991 11.81%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.52 0.60 0.61 0.61 0.60 0.57 0.68 -
P/RPS 0.27 0.31 0.32 0.33 0.27 0.29 0.36 -17.37%
P/EPS 2.88 1.97 1.27 8.33 -1.96 -13.40 -6.67 -
EY 34.67 50.73 78.98 12.00 -50.98 -7.46 -15.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.38 0.45 0.45 0.43 0.52 -24.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 26/08/08 27/05/08 29/02/08 27/11/07 28/08/07 -
Price 0.50 0.50 0.60 0.62 0.64 0.60 0.52 -
P/RPS 0.26 0.26 0.32 0.33 0.29 0.30 0.27 -2.47%
P/EPS 2.77 1.64 1.25 8.47 -2.09 -14.11 -5.10 -
EY 36.06 60.88 80.30 11.81 -47.79 -7.09 -19.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.37 0.46 0.48 0.46 0.40 -11.98%

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