[JETSON] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -43.97%
YoY- -9.76%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 36,087 41,403 32,559 31,418 30,277 37,519 30,318 12.30%
PBT -2,026 -2,781 -109 960 1,669 -2,028 -3,154 -25.53%
Tax -25 733 -89 -133 -165 -2,963 35 -
NP -2,051 -2,048 -198 827 1,504 -4,991 -3,119 -24.36%
-
NP to SH -2,067 -1,659 -204 767 1,369 -2,999 -2,118 -1.61%
-
Tax Rate - - - 13.85% 9.89% - - -
Total Cost 38,138 43,451 32,757 30,591 28,773 42,510 33,437 9.15%
-
Net Worth 118,137 107,256 113,859 112,696 109,033 107,550 110,728 4.40%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - 965 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 118,137 107,256 113,859 112,696 109,033 107,550 110,728 4.40%
NOSH 81,699 73,127 67,999 66,120 63,971 64,525 64,376 17.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.68% -4.95% -0.61% 2.63% 4.97% -13.30% -10.29% -
ROE -1.75% -1.55% -0.18% 0.68% 1.26% -2.79% -1.91% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 44.17 56.62 47.88 47.52 47.33 58.15 47.09 -4.17%
EPS -2.53 -2.27 -0.30 1.16 2.14 -4.64 -3.29 -16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.446 1.4667 1.6744 1.7044 1.7044 1.6668 1.72 -10.91%
Adjusted Per Share Value based on latest NOSH - 66,120
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.38 10.76 8.46 8.16 7.87 9.75 7.88 12.30%
EPS -0.54 -0.43 -0.05 0.20 0.36 -0.78 -0.55 -1.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.307 0.2787 0.2958 0.2928 0.2833 0.2794 0.2877 4.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.45 1.17 1.26 1.32 1.49 1.27 1.00 -
P/RPS 3.28 2.07 2.63 2.78 3.15 2.18 2.12 33.73%
P/EPS -57.31 -51.57 -420.00 113.79 69.63 -27.32 -30.40 52.54%
EY -1.74 -1.94 -0.24 0.88 1.44 -3.66 -3.29 -34.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
P/NAPS 1.00 0.80 0.75 0.77 0.87 0.76 0.58 43.73%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 27/02/13 29/11/12 28/08/12 18/05/12 23/02/12 24/11/11 -
Price 1.37 1.21 1.18 1.34 1.34 1.41 1.37 -
P/RPS 3.10 2.14 2.46 2.82 2.83 2.42 2.91 4.30%
P/EPS -54.15 -53.34 -393.33 115.52 62.62 -30.34 -41.64 19.12%
EY -1.85 -1.87 -0.25 0.87 1.60 -3.30 -2.40 -15.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 0.95 0.82 0.70 0.79 0.79 0.85 0.80 12.12%

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