[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 106.03%
YoY- 132.06%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 114,580 84,862 55,568 27,741 130,452 88,289 55,851 61.10%
PBT 11,787 13,727 14,331 1,101 -1,775 -3,068 -3,700 -
Tax -250 -48 -9 -2 -16,850 740 220 -
NP 11,537 13,679 14,322 1,099 -18,625 -2,328 -3,480 -
-
NP to SH 10,673 13,513 14,260 1,087 -18,041 -1,882 -3,010 -
-
Tax Rate 2.12% 0.35% 0.06% 0.18% - - - -
Total Cost 103,043 71,183 41,246 26,642 149,077 90,617 59,331 44.24%
-
Net Worth 90,682 93,999 94,841 80,348 78,573 77,781 76,642 11.81%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 90,682 93,999 94,841 80,348 78,573 77,781 76,642 11.81%
NOSH 59,195 59,189 59,194 59,398 58,984 58,996 59,019 0.19%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.07% 16.12% 25.77% 3.96% -14.28% -2.64% -6.23% -
ROE 11.77% 14.38% 15.04% 1.35% -22.96% -2.42% -3.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 193.56 143.37 93.87 46.70 221.16 149.65 94.63 60.78%
EPS 18.03 22.83 24.09 1.83 -30.49 -3.19 -5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5319 1.5881 1.6022 1.3527 1.3321 1.3184 1.2986 11.58%
Adjusted Per Share Value based on latest NOSH - 59,398
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.45 22.55 14.77 7.37 34.67 23.46 14.84 61.12%
EPS 2.84 3.59 3.79 0.29 -4.79 -0.50 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.2498 0.252 0.2135 0.2088 0.2067 0.2037 11.80%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.52 0.60 0.61 0.61 0.60 0.57 0.68 -
P/RPS 0.27 0.42 0.65 1.31 0.27 0.38 0.72 -47.84%
P/EPS 2.88 2.63 2.53 33.33 -1.96 -17.87 -13.33 -
EY 34.67 38.05 39.49 3.00 -50.98 -5.60 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.38 0.45 0.45 0.43 0.52 -24.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 26/08/08 27/05/08 29/02/08 27/11/07 28/08/07 -
Price 0.50 0.50 0.60 0.62 0.64 0.60 0.52 -
P/RPS 0.26 0.35 0.64 1.33 0.29 0.40 0.55 -39.17%
P/EPS 2.77 2.19 2.49 33.88 -2.09 -18.81 -10.20 -
EY 36.06 45.66 40.15 2.95 -47.79 -5.32 -9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.37 0.46 0.48 0.46 0.40 -11.98%

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