[JETSON] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -87.48%
YoY- -347.02%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 42,831 188,702 127,020 76,833 37,428 148,583 107,929 -45.96%
PBT 397 -1,585 -2,985 -5,553 -2,789 1,927 5,218 -82.01%
Tax -215 -812 -889 -289 -327 514 -1,833 -76.00%
NP 182 -2,397 -3,874 -5,842 -3,116 2,441 3,385 -85.72%
-
NP to SH 182 -2,397 -3,874 -5,842 -3,116 2,441 3,385 -85.72%
-
Tax Rate 54.16% - - - - -26.67% 35.13% -
Total Cost 42,649 191,099 130,894 82,675 40,544 146,142 104,544 -44.96%
-
Net Worth 52,000 93,953 88,045 87,113 89,799 88,720 88,466 -29.80%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 780 1,006 - - - - - -
Div Payout % 428.57% 0.00% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 52,000 93,953 88,045 87,113 89,799 88,720 88,466 -29.80%
NOSH 52,000 50,301 50,311 49,216 49,070 46,694 46,561 7.63%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.42% -1.27% -3.05% -7.60% -8.33% 1.64% 3.14% -
ROE 0.35% -2.55% -4.40% -6.71% -3.47% 2.75% 3.83% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 82.37 375.14 252.47 156.11 76.27 318.20 231.80 -49.79%
EPS 0.41 -4.76 -7.70 -11.87 -6.35 5.23 7.27 -85.26%
DPS 1.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.8678 1.75 1.77 1.83 1.90 1.90 -34.78%
Adjusted Per Share Value based on latest NOSH - 49,205
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.13 49.03 33.00 19.96 9.72 38.61 28.04 -45.95%
EPS 0.05 -0.62 -1.01 -1.52 -0.81 0.63 0.88 -85.19%
DPS 0.20 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1351 0.2441 0.2288 0.2263 0.2333 0.2305 0.2299 -29.81%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.93 0.99 0.98 1.04 1.18 1.35 1.31 -
P/RPS 1.13 0.26 0.39 0.67 1.55 0.42 0.57 57.74%
P/EPS 265.71 -20.78 -12.73 -8.76 -18.58 25.82 18.02 500.33%
EY 0.38 -4.81 -7.86 -11.41 -5.38 3.87 5.55 -83.23%
DY 1.61 2.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.53 0.56 0.59 0.64 0.71 0.69 21.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 23/02/05 29/11/04 27/08/04 25/05/04 11/03/04 20/11/03 -
Price 0.88 0.93 0.90 1.00 1.09 1.31 1.30 -
P/RPS 1.07 0.25 0.36 0.64 1.43 0.41 0.56 53.91%
P/EPS 251.43 -19.52 -11.69 -8.42 -17.17 25.06 17.88 481.65%
EY 0.40 -5.12 -8.56 -11.87 -5.83 3.99 5.59 -82.73%
DY 1.70 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.50 0.51 0.56 0.60 0.69 0.68 18.73%

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