[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 125.56%
YoY- 225.71%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 135,657 94,254 61,695 30,277 138,584 101,065 70,747 54.03%
PBT -261 2,520 2,629 1,669 -6,643 -4,615 -1,461 -68.11%
Tax 346 -387 -298 -165 -3,058 -95 -130 -
NP 85 2,133 2,331 1,504 -9,701 -4,710 -1,591 -
-
NP to SH 273 1,932 2,136 1,369 -5,356 -2,357 -239 -
-
Tax Rate - 15.36% 11.34% 9.89% - - - -
Total Cost 135,572 92,121 59,364 28,773 148,285 105,775 72,338 51.71%
-
Net Worth 97,303 110,407 110,656 109,033 110,397 110,766 114,351 -10.15%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 965 965 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 97,303 110,407 110,656 109,033 110,397 110,766 114,351 -10.15%
NOSH 66,341 65,938 64,924 63,971 64,390 64,398 64,594 1.78%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.06% 2.26% 3.78% 4.97% -7.00% -4.66% -2.25% -
ROE 0.28% 1.75% 1.93% 1.26% -4.85% -2.13% -0.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 204.48 142.94 95.03 47.33 215.23 156.94 109.52 51.33%
EPS 0.41 2.93 3.29 2.14 -8.30 -3.66 -0.37 -
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.4667 1.6744 1.7044 1.7044 1.7145 1.72 1.7703 -11.73%
Adjusted Per Share Value based on latest NOSH - 63,971
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.62 35.17 23.02 11.30 51.72 37.72 26.40 54.03%
EPS 0.10 0.72 0.80 0.51 -2.00 -0.88 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.36 0.36 0.00 -
NAPS 0.3631 0.412 0.4129 0.4069 0.412 0.4134 0.4267 -10.15%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.17 1.26 1.32 1.49 1.27 1.00 1.20 -
P/RPS 0.57 0.88 1.39 3.15 0.59 0.64 1.10 -35.35%
P/EPS 284.32 43.00 40.12 69.63 -15.27 -27.32 -324.32 -
EY 0.35 2.33 2.49 1.44 -6.55 -3.66 -0.31 -
DY 0.00 0.00 0.00 0.00 1.18 1.50 0.00 -
P/NAPS 0.80 0.75 0.77 0.87 0.74 0.58 0.68 11.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 28/08/12 18/05/12 23/02/12 24/11/11 23/08/11 -
Price 1.21 1.18 1.34 1.34 1.41 1.37 1.01 -
P/RPS 0.59 0.83 1.41 2.83 0.66 0.87 0.92 -25.53%
P/EPS 294.04 40.27 40.73 62.62 -16.95 -37.43 -272.97 -
EY 0.34 2.48 2.46 1.60 -5.90 -2.67 -0.37 -
DY 0.00 0.00 0.00 0.00 1.06 1.09 0.00 -
P/NAPS 0.82 0.70 0.79 0.79 0.82 0.80 0.57 27.29%

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