[JETSON] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
17-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 9.46%
YoY- 30.39%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 107,929 72,407 37,046 159,491 126,751 81,684 36,345 106.46%
PBT 5,218 3,617 1,788 10,048 8,261 6,116 3,520 29.97%
Tax -1,833 -1,252 -787 -2,849 -1,684 -880 -564 119.25%
NP 3,385 2,365 1,001 7,199 6,577 5,236 2,956 9.44%
-
NP to SH 3,385 2,365 1,001 7,199 6,577 5,236 2,956 9.44%
-
Tax Rate 35.13% 34.61% 44.02% 28.35% 20.38% 14.39% 16.02% -
Total Cost 104,544 70,042 36,045 152,292 120,174 76,448 33,389 113.87%
-
Net Worth 88,466 87,083 89,538 83,827 73,684 73,018 70,327 16.51%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,668 - - - -
Div Payout % - - - 23.17% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 88,466 87,083 89,538 83,827 73,684 73,018 70,327 16.51%
NOSH 46,561 45,833 45,917 45,479 22,672 22,676 22,326 63.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.14% 3.27% 2.70% 4.51% 5.19% 6.41% 8.13% -
ROE 3.83% 2.72% 1.12% 8.59% 8.93% 7.17% 4.20% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 231.80 157.98 80.68 382.43 559.06 360.21 162.79 26.54%
EPS 7.27 5.16 2.18 17.94 29.01 23.09 13.24 -32.92%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.95 2.01 3.25 3.22 3.15 -28.58%
Adjusted Per Share Value based on latest NOSH - 45,479
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.28 27.02 13.82 59.52 47.30 30.48 13.56 106.50%
EPS 1.26 0.88 0.37 2.69 2.45 1.95 1.10 9.46%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.3301 0.325 0.3341 0.3128 0.275 0.2725 0.2624 16.51%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.31 1.26 1.09 1.00 2.47 2.70 2.66 -
P/RPS 0.57 0.80 1.35 0.26 0.44 0.75 1.63 -50.33%
P/EPS 18.02 24.42 50.00 5.79 8.51 11.69 20.09 -6.98%
EY 5.55 4.10 2.00 17.26 11.74 8.55 4.98 7.48%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.56 0.50 0.76 0.84 0.84 -12.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 22/08/03 29/05/03 17/03/03 27/11/02 26/08/02 20/05/02 -
Price 1.30 1.44 1.19 1.02 1.04 2.70 2.92 -
P/RPS 0.56 0.91 1.47 0.27 0.19 0.75 1.79 -53.88%
P/EPS 17.88 27.91 54.59 5.91 3.59 11.69 22.05 -13.03%
EY 5.59 3.58 1.83 16.92 27.89 8.55 4.53 15.03%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.61 0.51 0.32 0.84 0.93 -18.82%

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