[JETSON] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 4.73%
YoY- 165.03%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 45,339 36,345 26,484 25,810 34,086 24,394 22,764 58.50%
PBT 2,596 3,520 381 977 1,241 3,870 1,645 35.66%
Tax -315 -564 72 -113 -416 -592 -578 -33.35%
NP 2,281 2,956 453 864 825 3,278 1,067 66.17%
-
NP to SH 2,281 2,956 453 864 825 3,278 1,067 66.17%
-
Tax Rate 12.13% 16.02% -18.90% 11.57% 33.52% 15.30% 35.14% -
Total Cost 43,058 33,389 26,031 24,946 33,261 21,116 21,697 58.11%
-
Net Worth 73,010 70,327 66,527 66,276 65,956 65,124 61,842 11.73%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 765 - - - 544 -
Div Payout % - - 169.08% - - - 51.02% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 73,010 70,327 66,527 66,276 65,956 65,124 61,842 11.73%
NOSH 22,673 22,326 21,884 21,873 21,767 21,780 21,775 2.73%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.03% 8.13% 1.71% 3.35% 2.42% 13.44% 4.69% -
ROE 3.12% 4.20% 0.68% 1.30% 1.25% 5.03% 1.73% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 199.96 162.79 121.02 118.00 156.59 112.00 104.54 54.27%
EPS 10.06 13.24 2.07 3.95 3.79 15.05 4.90 61.74%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.50 -
NAPS 3.22 3.15 3.04 3.03 3.03 2.99 2.84 8.75%
Adjusted Per Share Value based on latest NOSH - 21,873
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 11.78 9.44 6.88 6.71 8.86 6.34 5.91 58.58%
EPS 0.59 0.77 0.12 0.22 0.21 0.85 0.28 64.58%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.14 -
NAPS 0.1897 0.1827 0.1729 0.1722 0.1714 0.1692 0.1607 11.72%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.70 2.66 2.30 1.61 1.68 1.30 1.60 -
P/RPS 1.35 1.63 1.90 1.36 1.07 1.16 1.53 -8.02%
P/EPS 26.84 20.09 111.11 40.76 44.33 8.64 32.65 -12.27%
EY 3.73 4.98 0.90 2.45 2.26 11.58 3.06 14.15%
DY 0.00 0.00 1.52 0.00 0.00 0.00 1.56 -
P/NAPS 0.84 0.84 0.76 0.53 0.55 0.43 0.56 31.13%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 20/05/02 25/02/02 26/11/01 27/08/01 30/05/01 27/02/01 -
Price 2.70 2.92 2.34 2.20 2.10 1.51 1.59 -
P/RPS 1.35 1.79 1.93 1.86 1.34 1.35 1.52 -7.62%
P/EPS 26.84 22.05 113.04 55.70 55.41 10.03 32.45 -11.91%
EY 3.73 4.53 0.88 1.80 1.80 9.97 3.08 13.65%
DY 0.00 0.00 1.50 0.00 0.00 0.00 1.57 -
P/NAPS 0.84 0.93 0.77 0.73 0.69 0.51 0.56 31.13%

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