[JETSON] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -205.88%
YoY- -1066.83%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 88,289 55,851 23,459 106,200 80,916 54,827 27,170 119.22%
PBT -3,068 -3,700 -3,674 -20,663 -6,205 -1,815 427 -
Tax 740 220 283 2,038 -20 -54 -280 -
NP -2,328 -3,480 -3,391 -18,625 -6,225 -1,869 147 -
-
NP to SH -1,882 -3,010 -3,391 -18,041 -5,898 -1,923 107 -
-
Tax Rate - - - - - - 65.57% -
Total Cost 90,617 59,331 26,850 124,825 87,141 56,696 27,023 123.87%
-
Net Worth 77,781 76,642 76,862 81,899 97,610 107,829 36,896 64.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 900 917 961 553 -
Div Payout % - - - 0.00% 0.00% 0.00% 517.24% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 77,781 76,642 76,862 81,899 97,610 107,829 36,896 64.33%
NOSH 58,996 59,019 59,179 60,056 61,182 64,100 36,896 36.70%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -2.64% -6.23% -14.46% -17.54% -7.69% -3.41% 0.54% -
ROE -2.42% -3.93% -4.41% -22.03% -6.04% -1.78% 0.29% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 149.65 94.63 39.64 176.83 132.25 85.53 73.64 60.36%
EPS -3.19 -5.10 -5.73 -30.04 -9.64 -3.00 0.18 -
DPS 0.00 0.00 0.00 1.50 1.50 1.50 1.50 -
NAPS 1.3184 1.2986 1.2988 1.3637 1.5954 1.6822 1.00 20.21%
Adjusted Per Share Value based on latest NOSH - 59,490
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 32.95 20.84 8.75 39.63 30.20 20.46 10.14 119.23%
EPS -0.70 -1.12 -1.27 -6.73 -2.20 -0.72 0.04 -
DPS 0.00 0.00 0.00 0.34 0.34 0.36 0.21 -
NAPS 0.2903 0.286 0.2868 0.3056 0.3643 0.4024 0.1377 64.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.57 0.68 0.56 0.57 0.54 0.60 0.69 -
P/RPS 0.38 0.72 1.41 0.32 0.41 0.70 0.94 -45.29%
P/EPS -17.87 -13.33 -9.77 -1.90 -5.60 -20.00 237.93 -
EY -5.60 -7.50 -10.23 -52.70 -17.85 -5.00 0.42 -
DY 0.00 0.00 0.00 2.63 2.78 2.50 2.17 -
P/NAPS 0.43 0.52 0.43 0.42 0.34 0.36 0.69 -27.01%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 29/05/07 02/03/07 29/11/06 28/08/06 30/05/06 -
Price 0.60 0.52 0.60 0.59 0.56 0.60 0.62 -
P/RPS 0.40 0.55 1.51 0.33 0.42 0.70 0.84 -38.99%
P/EPS -18.81 -10.20 -10.47 -1.96 -5.81 -20.00 213.79 -
EY -5.32 -9.81 -9.55 -50.92 -17.21 -5.00 0.47 -
DY 0.00 0.00 0.00 2.54 2.68 2.50 2.42 -
P/NAPS 0.46 0.40 0.46 0.43 0.35 0.36 0.62 -18.02%

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