[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -94.27%
YoY- -41.21%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 106,200 80,916 54,827 27,170 158,302 122,195 83,847 17.01%
PBT -20,663 -6,205 -1,815 427 938 137 298 -
Tax 2,038 -20 -54 -280 607 -502 -289 -
NP -18,625 -6,225 -1,869 147 1,545 -365 9 -
-
NP to SH -18,041 -5,898 -1,923 107 1,866 136 491 -
-
Tax Rate - - - 65.57% -64.71% 366.42% 96.98% -
Total Cost 124,825 87,141 56,696 27,023 156,757 122,560 83,838 30.29%
-
Net Worth 81,899 97,610 107,829 36,896 89,415 92,061 52,234 34.85%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 900 917 961 553 782 784 783 9.70%
Div Payout % 0.00% 0.00% 0.00% 517.24% 41.94% 576.92% 159.57% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 81,899 97,610 107,829 36,896 89,415 92,061 52,234 34.85%
NOSH 60,056 61,182 64,100 36,896 52,167 52,307 52,234 9.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -17.54% -7.69% -3.41% 0.54% 0.98% -0.30% 0.01% -
ROE -22.03% -6.04% -1.78% 0.29% 2.09% 0.15% 0.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 176.83 132.25 85.53 73.64 303.45 233.61 160.52 6.64%
EPS -30.04 -9.64 -3.00 0.18 3.60 0.56 1.04 -
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.3637 1.5954 1.6822 1.00 1.714 1.76 1.00 22.90%
Adjusted Per Share Value based on latest NOSH - 36,896
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.22 21.50 14.57 7.22 42.07 32.47 22.28 17.01%
EPS -4.79 -1.57 -0.51 0.03 0.50 0.04 0.13 -
DPS 0.24 0.24 0.26 0.15 0.21 0.21 0.21 9.28%
NAPS 0.2176 0.2594 0.2866 0.0981 0.2376 0.2446 0.1388 34.84%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.57 0.54 0.60 0.69 0.70 0.69 0.79 -
P/RPS 0.32 0.41 0.70 0.94 0.23 0.30 0.49 -24.66%
P/EPS -1.90 -5.60 -20.00 237.93 19.57 265.38 84.04 -
EY -52.70 -17.85 -5.00 0.42 5.11 0.38 1.19 -
DY 2.63 2.78 2.50 2.17 2.14 2.17 1.90 24.13%
P/NAPS 0.42 0.34 0.36 0.69 0.41 0.39 0.79 -34.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 02/03/07 29/11/06 28/08/06 30/05/06 27/02/06 28/11/05 25/08/05 -
Price 0.59 0.56 0.60 0.62 0.67 0.71 0.75 -
P/RPS 0.33 0.42 0.70 0.84 0.22 0.30 0.47 -20.95%
P/EPS -1.96 -5.81 -20.00 213.79 18.73 273.08 79.79 -
EY -50.92 -17.21 -5.00 0.47 5.34 0.37 1.25 -
DY 2.54 2.68 2.50 2.42 2.24 2.11 2.00 17.22%
P/NAPS 0.43 0.35 0.36 0.62 0.39 0.40 0.75 -30.91%

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