[JETSON] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 37.48%
YoY- 68.09%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 55,568 27,741 130,452 88,289 55,851 23,459 106,200 -35.09%
PBT 14,331 1,101 -1,775 -3,068 -3,700 -3,674 -20,663 -
Tax -9 -2 -16,850 740 220 283 2,038 -
NP 14,322 1,099 -18,625 -2,328 -3,480 -3,391 -18,625 -
-
NP to SH 14,260 1,087 -18,041 -1,882 -3,010 -3,391 -18,041 -
-
Tax Rate 0.06% 0.18% - - - - - -
Total Cost 41,246 26,642 149,077 90,617 59,331 26,850 124,825 -52.23%
-
Net Worth 94,841 80,348 78,573 77,781 76,642 76,862 81,899 10.28%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 900 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 94,841 80,348 78,573 77,781 76,642 76,862 81,899 10.28%
NOSH 59,194 59,398 58,984 58,996 59,019 59,179 60,056 -0.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.77% 3.96% -14.28% -2.64% -6.23% -14.46% -17.54% -
ROE 15.04% 1.35% -22.96% -2.42% -3.93% -4.41% -22.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 93.87 46.70 221.16 149.65 94.63 39.64 176.83 -34.46%
EPS 24.09 1.83 -30.49 -3.19 -5.10 -5.73 -30.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.6022 1.3527 1.3321 1.3184 1.2986 1.2988 1.3637 11.35%
Adjusted Per Share Value based on latest NOSH - 59,057
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.74 10.35 48.68 32.95 20.84 8.75 39.63 -35.08%
EPS 5.32 0.41 -6.73 -0.70 -1.12 -1.27 -6.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.34 -
NAPS 0.3539 0.2998 0.2932 0.2903 0.286 0.2868 0.3056 10.28%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.61 0.61 0.60 0.57 0.68 0.56 0.57 -
P/RPS 0.65 1.31 0.27 0.38 0.72 1.41 0.32 60.45%
P/EPS 2.53 33.33 -1.96 -17.87 -13.33 -9.77 -1.90 -
EY 39.49 3.00 -50.98 -5.60 -7.50 -10.23 -52.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.38 0.45 0.45 0.43 0.52 0.43 0.42 -6.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 27/11/07 28/08/07 29/05/07 02/03/07 -
Price 0.60 0.62 0.64 0.60 0.52 0.60 0.59 -
P/RPS 0.64 1.33 0.29 0.40 0.55 1.51 0.33 55.57%
P/EPS 2.49 33.88 -2.09 -18.81 -10.20 -10.47 -1.96 -
EY 40.15 2.95 -47.79 -5.32 -9.81 -9.55 -50.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 0.37 0.46 0.48 0.46 0.40 0.46 0.43 -9.54%

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