[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -106.8%
YoY- -166.79%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 122,631 80,213 52,027 25,086 114,580 84,862 55,568 69.26%
PBT -162 2,430 303 -765 11,787 13,727 14,331 -
Tax 6,111 -183 -13 -8 -250 -48 -9 -
NP 5,949 2,247 290 -773 11,537 13,679 14,322 -44.24%
-
NP to SH 6,788 2,452 454 -726 10,673 13,513 14,260 -38.95%
-
Tax Rate - 7.53% 4.29% - 2.12% 0.35% 0.06% -
Total Cost 116,682 77,966 51,737 25,859 103,043 71,183 41,246 99.64%
-
Net Worth 104,255 99,461 90,829 89,610 90,682 93,999 94,841 6.49%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 104,255 99,461 90,829 89,610 90,682 93,999 94,841 6.49%
NOSH 59,252 58,800 58,961 59,024 59,195 59,189 59,194 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.85% 2.80% 0.56% -3.08% 10.07% 16.12% 25.77% -
ROE 6.51% 2.47% 0.50% -0.81% 11.77% 14.38% 15.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 206.96 136.41 88.24 42.50 193.56 143.37 93.87 69.15%
EPS 11.46 4.17 0.77 -1.23 18.03 22.83 24.09 -38.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7595 1.6915 1.5405 1.5182 1.5319 1.5881 1.6022 6.42%
Adjusted Per Share Value based on latest NOSH - 59,024
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 31.86 20.84 13.52 6.52 29.77 22.05 14.44 69.23%
EPS 1.76 0.64 0.12 -0.19 2.77 3.51 3.71 -39.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.2584 0.236 0.2328 0.2356 0.2442 0.2464 6.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.54 1.82 0.49 0.50 0.52 0.60 0.61 -
P/RPS 1.23 1.33 0.56 1.18 0.27 0.42 0.65 52.81%
P/EPS 22.17 43.65 63.64 -40.65 2.88 2.63 2.53 323.36%
EY 4.51 2.29 1.57 -2.46 34.67 38.05 39.49 -76.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.08 0.32 0.33 0.34 0.38 0.38 142.47%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 18/08/09 26/05/09 26/02/09 27/11/08 26/08/08 -
Price 2.00 2.54 0.69 0.50 0.50 0.50 0.60 -
P/RPS 0.97 1.86 0.78 1.18 0.26 0.35 0.64 31.84%
P/EPS 17.46 60.91 89.61 -40.65 2.77 2.19 2.49 265.05%
EY 5.73 1.64 1.12 -2.46 36.06 45.66 40.15 -72.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.50 0.45 0.33 0.33 0.31 0.37 111.30%

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