[JETSON] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 196.06%
YoY- 128.38%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 27,827 27,741 42,164 32,438 32,392 23,459 25,285 6.60%
PBT 13,230 1,101 1,293 632 -26 -3,674 -14,458 -
Tax -7 -2 -13,693 520 220 283 2,058 -
NP 13,223 1,099 -12,400 1,152 194 -3,391 -12,400 -
-
NP to SH 13,173 1,087 -12,142 1,128 381 -3,391 -12,142 -
-
Tax Rate 0.05% 0.18% 1,059.01% -82.28% - - - -
Total Cost 14,604 26,642 54,564 31,286 32,198 26,850 37,685 -46.87%
-
Net Worth 94,814 80,348 59,098 77,861 76,117 76,862 81,127 10.96%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 94,814 80,348 59,098 77,861 76,117 76,862 81,127 10.96%
NOSH 59,177 59,398 59,098 59,057 58,615 59,179 59,490 -0.35%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 47.52% 3.96% -29.41% 3.55% 0.60% -14.46% -49.04% -
ROE 13.89% 1.35% -20.55% 1.45% 0.50% -4.41% -14.97% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.02 46.70 71.35 54.93 55.26 39.64 42.50 6.97%
EPS 22.26 1.83 -20.52 1.91 0.65 -5.73 -20.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6022 1.3527 1.00 1.3184 1.2986 1.2988 1.3637 11.35%
Adjusted Per Share Value based on latest NOSH - 59,057
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.38 10.35 15.73 12.11 12.09 8.75 9.44 6.53%
EPS 4.92 0.41 -4.53 0.42 0.14 -1.27 -4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3538 0.2998 0.2205 0.2906 0.2841 0.2868 0.3028 10.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.61 0.61 0.60 0.57 0.68 0.56 0.57 -
P/RPS 1.30 1.31 0.84 1.04 1.23 1.41 1.34 -2.00%
P/EPS 2.74 33.33 -2.92 29.84 104.62 -9.77 -2.79 -
EY 36.49 3.00 -34.24 3.35 0.96 -10.23 -35.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.60 0.43 0.52 0.43 0.42 -6.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 27/11/07 28/08/07 29/05/07 02/03/07 -
Price 0.60 0.62 0.64 0.60 0.52 0.60 0.59 -
P/RPS 1.28 1.33 0.90 1.09 0.94 1.51 1.39 -5.35%
P/EPS 2.70 33.88 -3.12 31.41 80.00 -10.47 -2.89 -
EY 37.10 2.95 -32.10 3.18 1.25 -9.55 -34.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.64 0.46 0.40 0.46 0.43 -9.54%

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