[JETSON] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -22.83%
YoY- 176.48%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 37,046 32,740 45,067 45,339 36,345 26,484 25,810 27.27%
PBT 1,788 1,787 2,145 2,596 3,520 381 977 49.67%
Tax -787 -1,165 -804 -315 -564 72 -113 265.12%
NP 1,001 622 1,341 2,281 2,956 453 864 10.31%
-
NP to SH 1,001 622 1,341 2,281 2,956 453 864 10.31%
-
Tax Rate 44.02% 65.19% 37.48% 12.13% 16.02% -18.90% 11.57% -
Total Cost 36,045 32,118 43,726 43,058 33,389 26,031 24,946 27.83%
-
Net Worth 89,538 83,827 73,684 73,010 70,327 66,527 66,276 22.23%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,668 - - - 765 - -
Div Payout % - 268.20% - - - 169.08% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 89,538 83,827 73,684 73,010 70,327 66,527 66,276 22.23%
NOSH 45,917 45,479 22,672 22,673 22,326 21,884 21,873 64.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.70% 1.90% 2.98% 5.03% 8.13% 1.71% 3.35% -
ROE 1.12% 0.74% 1.82% 3.12% 4.20% 0.68% 1.30% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 80.68 78.50 198.78 199.96 162.79 121.02 118.00 -22.40%
EPS 2.18 1.49 5.91 10.06 13.24 2.07 3.95 -32.74%
DPS 0.00 4.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.95 2.01 3.25 3.22 3.15 3.04 3.03 -25.47%
Adjusted Per Share Value based on latest NOSH - 22,673
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.82 12.22 16.82 16.92 13.56 9.88 9.63 27.25%
EPS 0.37 0.23 0.50 0.85 1.10 0.17 0.32 10.17%
DPS 0.00 0.62 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.3341 0.3128 0.275 0.2725 0.2624 0.2483 0.2473 22.23%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.09 1.00 2.47 2.70 2.66 2.30 1.61 -
P/RPS 1.35 1.27 1.24 1.35 1.63 1.90 1.36 -0.49%
P/EPS 50.00 67.05 41.76 26.84 20.09 111.11 40.76 14.60%
EY 2.00 1.49 2.39 3.73 4.98 0.90 2.45 -12.66%
DY 0.00 4.00 0.00 0.00 0.00 1.52 0.00 -
P/NAPS 0.56 0.50 0.76 0.84 0.84 0.76 0.53 3.74%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 17/03/03 27/11/02 26/08/02 20/05/02 25/02/02 26/11/01 -
Price 1.19 1.02 1.04 2.70 2.92 2.34 2.20 -
P/RPS 1.47 1.30 0.52 1.35 1.79 1.93 1.86 -14.53%
P/EPS 54.59 68.39 17.58 26.84 22.05 113.04 55.70 -1.33%
EY 1.83 1.46 5.69 3.73 4.53 0.88 1.80 1.10%
DY 0.00 3.92 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 0.61 0.51 0.32 0.84 0.93 0.77 0.73 -11.29%

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