[JETSON] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 25.61%
YoY- 32.41%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 72,407 37,046 159,491 126,751 81,684 36,345 110,775 -24.74%
PBT 3,617 1,788 10,048 8,261 6,116 3,520 6,469 -32.20%
Tax -1,252 -787 -2,849 -1,684 -880 -564 -948 20.43%
NP 2,365 1,001 7,199 6,577 5,236 2,956 5,521 -43.26%
-
NP to SH 2,365 1,001 7,199 6,577 5,236 2,956 5,521 -43.26%
-
Tax Rate 34.61% 44.02% 28.35% 20.38% 14.39% 16.02% 14.65% -
Total Cost 70,042 36,045 152,292 120,174 76,448 33,389 105,254 -23.83%
-
Net Worth 87,083 89,538 83,827 73,684 73,018 70,327 67,813 18.19%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,668 - - - 780 -
Div Payout % - - 23.17% - - - 14.14% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 87,083 89,538 83,827 73,684 73,018 70,327 67,813 18.19%
NOSH 45,833 45,917 45,479 22,672 22,676 22,326 22,307 61.83%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.27% 2.70% 4.51% 5.19% 6.41% 8.13% 4.98% -
ROE 2.72% 1.12% 8.59% 8.93% 7.17% 4.20% 8.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 157.98 80.68 382.43 559.06 360.21 162.79 496.59 -53.49%
EPS 5.16 2.18 17.94 29.01 23.09 13.24 24.75 -64.94%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.50 -
NAPS 1.90 1.95 2.01 3.25 3.22 3.15 3.04 -26.96%
Adjusted Per Share Value based on latest NOSH - 22,672
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.81 9.63 41.44 32.93 21.22 9.44 28.78 -24.74%
EPS 0.61 0.26 1.87 1.71 1.36 0.77 1.43 -43.42%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.20 -
NAPS 0.2263 0.2326 0.2178 0.1915 0.1897 0.1827 0.1762 18.20%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.26 1.09 1.00 2.47 2.70 2.66 2.30 -
P/RPS 0.80 1.35 0.26 0.44 0.75 1.63 0.46 44.76%
P/EPS 24.42 50.00 5.79 8.51 11.69 20.09 9.29 90.80%
EY 4.10 2.00 17.26 11.74 8.55 4.98 10.76 -47.53%
DY 0.00 0.00 4.00 0.00 0.00 0.00 1.52 -
P/NAPS 0.66 0.56 0.50 0.76 0.84 0.84 0.76 -9.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 29/05/03 17/03/03 27/11/02 26/08/02 20/05/02 25/02/02 -
Price 1.44 1.19 1.02 1.04 2.70 2.92 2.34 -
P/RPS 0.91 1.47 0.27 0.19 0.75 1.79 0.47 55.53%
P/EPS 27.91 54.59 5.91 3.59 11.69 22.05 9.45 106.25%
EY 3.58 1.83 16.92 27.89 8.55 4.53 10.58 -51.53%
DY 0.00 0.00 3.92 0.00 0.00 0.00 1.50 -
P/NAPS 0.76 0.61 0.51 0.32 0.84 0.93 0.77 -0.87%

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