[JETSON] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5248.28%
YoY- 7.31%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 30,318 40,659 30,088 44,280 42,587 52,163 52,816 -30.90%
PBT -3,154 -487 -974 1,748 1,877 -253 1,063 -
Tax 35 -48 -82 3,332 -1,887 -494 -117 -
NP -3,119 -535 -1,056 5,080 -10 -747 946 -
-
NP to SH -2,118 850 -1,089 4,653 87 -698 981 -
-
Tax Rate - - - -190.62% 100.53% - 11.01% -
Total Cost 33,437 41,194 31,144 39,200 42,597 52,910 51,870 -25.35%
-
Net Worth 110,728 113,996 113,146 64,468 114,679 111,395 112,156 -0.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 965 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 110,728 113,996 113,146 64,468 114,679 111,395 112,156 -0.84%
NOSH 64,376 64,393 64,437 64,468 66,923 64,629 64,539 -0.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -10.29% -1.32% -3.51% 11.47% -0.02% -1.43% 1.79% -
ROE -1.91% 0.75% -0.96% 7.22% 0.08% -0.63% 0.87% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.09 63.14 46.69 68.68 63.64 80.71 81.84 -30.79%
EPS -3.29 1.32 -1.69 7.22 0.13 -1.08 1.52 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.7703 1.7559 1.00 1.7136 1.7236 1.7378 -0.68%
Adjusted Per Share Value based on latest NOSH - 64,468
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.88 10.56 7.82 11.51 11.07 13.55 13.72 -30.88%
EPS -0.55 0.22 -0.28 1.21 0.02 -0.18 0.25 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2877 0.2962 0.294 0.1675 0.298 0.2894 0.2914 -0.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.00 1.20 1.28 0.89 1.18 1.63 2.08 -
P/RPS 2.12 1.90 2.74 1.30 1.85 2.02 2.54 -11.34%
P/EPS -30.40 90.91 -75.74 12.33 907.69 -150.93 136.84 -
EY -3.29 1.10 -1.32 8.11 0.11 -0.66 0.73 -
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.73 0.89 0.69 0.95 1.20 -38.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 30/05/11 24/02/11 30/11/10 26/08/10 27/05/10 -
Price 1.37 1.01 1.28 0.96 1.09 1.27 1.92 -
P/RPS 2.91 1.60 2.74 1.40 1.71 1.57 2.35 15.29%
P/EPS -41.64 76.52 -75.74 13.30 838.46 -117.59 126.32 -
EY -2.40 1.31 -1.32 7.52 0.12 -0.85 0.79 -
DY 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.73 0.96 0.64 0.74 1.10 -19.11%

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