[JETSON] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 117.02%
YoY- 252.68%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 42,587 52,163 52,816 42,418 28,186 26,941 25,086 42.26%
PBT 1,877 -253 1,063 -2,592 2,136 1,068 -765 -
Tax -1,887 -494 -117 6,294 -170 -5 -8 3704.91%
NP -10 -747 946 3,702 1,966 1,063 -773 -94.47%
-
NP to SH 87 -698 981 4,336 1,998 1,180 -726 -
-
Tax Rate 100.53% - 11.01% - 7.96% 0.47% - -
Total Cost 42,597 52,910 51,870 38,716 26,220 25,878 25,859 39.43%
-
Net Worth 114,679 111,395 112,156 64,524 99,988 91,346 89,610 17.85%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 114,679 111,395 112,156 64,524 99,988 91,346 89,610 17.85%
NOSH 66,923 64,629 64,539 64,524 59,112 59,296 59,024 8.72%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.02% -1.43% 1.79% 8.73% 6.98% 3.95% -3.08% -
ROE 0.08% -0.63% 0.87% 6.72% 2.00% 1.29% -0.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.64 80.71 81.84 65.74 47.68 45.43 42.50 30.85%
EPS 0.13 -1.08 1.52 6.72 3.38 1.99 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7136 1.7236 1.7378 1.00 1.6915 1.5405 1.5182 8.39%
Adjusted Per Share Value based on latest NOSH - 64,524
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.07 13.55 13.72 11.02 7.32 7.00 6.52 42.27%
EPS 0.02 -0.18 0.25 1.13 0.52 0.31 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.2894 0.2914 0.1677 0.2598 0.2373 0.2328 17.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.18 1.63 2.08 2.54 1.82 0.49 0.50 -
P/RPS 1.85 2.02 2.54 3.86 3.82 1.08 1.18 34.91%
P/EPS 907.69 -150.93 136.84 37.80 53.85 24.62 -40.65 -
EY 0.11 -0.66 0.73 2.65 1.86 4.06 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 1.20 2.54 1.08 0.32 0.33 63.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 24/02/10 25/11/09 18/08/09 26/05/09 -
Price 1.09 1.27 1.92 2.00 2.54 0.69 0.50 -
P/RPS 1.71 1.57 2.35 3.04 5.33 1.52 1.18 28.02%
P/EPS 838.46 -117.59 126.32 29.76 75.15 34.67 -40.65 -
EY 0.12 -0.85 0.79 3.36 1.33 2.88 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 1.10 2.00 1.50 0.45 0.33 55.45%

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