[JETSON] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.24%
YoY- -56.53%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 27,741 130,452 88,289 55,851 23,459 106,200 80,916 -50.98%
PBT 1,101 -1,775 -3,068 -3,700 -3,674 -20,663 -6,205 -
Tax -2 -16,850 740 220 283 2,038 -20 -78.42%
NP 1,099 -18,625 -2,328 -3,480 -3,391 -18,625 -6,225 -
-
NP to SH 1,087 -18,041 -1,882 -3,010 -3,391 -18,041 -5,898 -
-
Tax Rate 0.18% - - - - - - -
Total Cost 26,642 149,077 90,617 59,331 26,850 124,825 87,141 -54.58%
-
Net Worth 80,348 78,573 77,781 76,642 76,862 81,899 97,610 -12.15%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 900 917 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 80,348 78,573 77,781 76,642 76,862 81,899 97,610 -12.15%
NOSH 59,398 58,984 58,996 59,019 59,179 60,056 61,182 -1.95%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.96% -14.28% -2.64% -6.23% -14.46% -17.54% -7.69% -
ROE 1.35% -22.96% -2.42% -3.93% -4.41% -22.03% -6.04% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 46.70 221.16 149.65 94.63 39.64 176.83 132.25 -50.00%
EPS 1.83 -30.49 -3.19 -5.10 -5.73 -30.04 -9.64 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 1.3527 1.3321 1.3184 1.2986 1.2988 1.3637 1.5954 -10.40%
Adjusted Per Share Value based on latest NOSH - 58,615
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.21 33.89 22.94 14.51 6.10 27.59 21.02 -50.96%
EPS 0.28 -4.69 -0.49 -0.78 -0.88 -4.69 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.24 -
NAPS 0.2088 0.2042 0.2021 0.1991 0.1997 0.2128 0.2536 -12.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.61 0.60 0.57 0.68 0.56 0.57 0.54 -
P/RPS 1.31 0.27 0.38 0.72 1.41 0.32 0.41 116.77%
P/EPS 33.33 -1.96 -17.87 -13.33 -9.77 -1.90 -5.60 -
EY 3.00 -50.98 -5.60 -7.50 -10.23 -52.70 -17.85 -
DY 0.00 0.00 0.00 0.00 0.00 2.63 2.78 -
P/NAPS 0.45 0.45 0.43 0.52 0.43 0.42 0.34 20.52%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 27/11/07 28/08/07 29/05/07 02/03/07 29/11/06 -
Price 0.62 0.64 0.60 0.52 0.60 0.59 0.56 -
P/RPS 1.33 0.29 0.40 0.55 1.51 0.33 0.42 115.49%
P/EPS 33.88 -2.09 -18.81 -10.20 -10.47 -1.96 -5.81 -
EY 2.95 -47.79 -5.32 -9.81 -9.55 -50.92 -17.21 -
DY 0.00 0.00 0.00 0.00 0.00 2.54 2.68 -
P/NAPS 0.46 0.48 0.46 0.40 0.46 0.43 0.35 19.96%

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