[JETSON] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 77.13%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 37,046 159,491 126,751 81,684 36,345 110,775 84,290 -42.22%
PBT 1,788 10,048 8,261 6,116 3,520 6,469 6,088 -55.84%
Tax -787 -2,849 -1,684 -880 -564 -948 -1,121 -21.02%
NP 1,001 7,199 6,577 5,236 2,956 5,521 4,967 -65.65%
-
NP to SH 1,001 7,199 6,577 5,236 2,956 5,521 4,967 -65.65%
-
Tax Rate 44.02% 28.35% 20.38% 14.39% 16.02% 14.65% 18.41% -
Total Cost 36,045 152,292 120,174 76,448 33,389 105,254 79,323 -40.92%
-
Net Worth 89,538 83,827 73,684 73,018 70,327 67,813 66,212 22.30%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,668 - - - 780 - -
Div Payout % - 23.17% - - - 14.14% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 89,538 83,827 73,684 73,018 70,327 67,813 66,212 22.30%
NOSH 45,917 45,479 22,672 22,676 22,326 22,307 21,852 64.12%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.70% 4.51% 5.19% 6.41% 8.13% 4.98% 5.89% -
ROE 1.12% 8.59% 8.93% 7.17% 4.20% 8.14% 7.50% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 80.68 382.43 559.06 360.21 162.79 496.59 385.73 -64.79%
EPS 2.18 17.94 29.01 23.09 13.24 24.75 22.73 -79.07%
DPS 0.00 4.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.95 2.01 3.25 3.22 3.15 3.04 3.03 -25.47%
Adjusted Per Share Value based on latest NOSH - 22,673
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.82 59.52 47.30 30.48 13.56 41.34 31.46 -42.24%
EPS 0.37 2.69 2.45 1.95 1.10 2.06 1.85 -65.83%
DPS 0.00 0.62 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.3341 0.3128 0.275 0.2725 0.2624 0.2531 0.2471 22.29%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.09 1.00 2.47 2.70 2.66 2.30 1.61 -
P/RPS 1.35 0.26 0.44 0.75 1.63 0.46 0.42 117.95%
P/EPS 50.00 5.79 8.51 11.69 20.09 9.29 7.08 268.53%
EY 2.00 17.26 11.74 8.55 4.98 10.76 14.12 -72.85%
DY 0.00 4.00 0.00 0.00 0.00 1.52 0.00 -
P/NAPS 0.56 0.50 0.76 0.84 0.84 0.76 0.53 3.74%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 17/03/03 27/11/02 26/08/02 20/05/02 25/02/02 26/11/01 -
Price 1.19 1.02 1.04 2.70 2.92 2.34 2.20 -
P/RPS 1.47 0.27 0.19 0.75 1.79 0.47 0.57 88.16%
P/EPS 54.59 5.91 3.59 11.69 22.05 9.45 9.68 217.16%
EY 1.83 16.92 27.89 8.55 4.53 10.58 10.33 -68.49%
DY 0.00 3.92 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 0.61 0.51 0.32 0.84 0.93 0.77 0.73 -11.29%

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