[JETSON] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 552.54%
YoY- -9.82%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 32,740 45,067 45,339 36,345 26,484 25,810 34,086 -2.64%
PBT 1,787 2,145 2,596 3,520 381 977 1,241 27.43%
Tax -1,165 -804 -315 -564 72 -113 -416 98.30%
NP 622 1,341 2,281 2,956 453 864 825 -17.12%
-
NP to SH 622 1,341 2,281 2,956 453 864 825 -17.12%
-
Tax Rate 65.19% 37.48% 12.13% 16.02% -18.90% 11.57% 33.52% -
Total Cost 32,118 43,726 43,058 33,389 26,031 24,946 33,261 -2.29%
-
Net Worth 83,827 73,684 73,010 70,327 66,527 66,276 65,956 17.28%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,668 - - - 765 - - -
Div Payout % 268.20% - - - 169.08% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 83,827 73,684 73,010 70,327 66,527 66,276 65,956 17.28%
NOSH 45,479 22,672 22,673 22,326 21,884 21,873 21,767 63.21%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.90% 2.98% 5.03% 8.13% 1.71% 3.35% 2.42% -
ROE 0.74% 1.82% 3.12% 4.20% 0.68% 1.30% 1.25% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 78.50 198.78 199.96 162.79 121.02 118.00 156.59 -36.81%
EPS 1.49 5.91 10.06 13.24 2.07 3.95 3.79 -46.24%
DPS 4.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 2.01 3.25 3.22 3.15 3.04 3.03 3.03 -23.88%
Adjusted Per Share Value based on latest NOSH - 22,326
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.51 11.71 11.78 9.44 6.88 6.71 8.86 -2.64%
EPS 0.16 0.35 0.59 0.77 0.12 0.22 0.21 -16.53%
DPS 0.43 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.2178 0.1915 0.1897 0.1827 0.1729 0.1722 0.1714 17.26%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.00 2.47 2.70 2.66 2.30 1.61 1.68 -
P/RPS 1.27 1.24 1.35 1.63 1.90 1.36 1.07 12.06%
P/EPS 67.05 41.76 26.84 20.09 111.11 40.76 44.33 31.66%
EY 1.49 2.39 3.73 4.98 0.90 2.45 2.26 -24.19%
DY 4.00 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 0.50 0.76 0.84 0.84 0.76 0.53 0.55 -6.14%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/03/03 27/11/02 26/08/02 20/05/02 25/02/02 26/11/01 27/08/01 -
Price 1.02 1.04 2.70 2.92 2.34 2.20 2.10 -
P/RPS 1.30 0.52 1.35 1.79 1.93 1.86 1.34 -1.99%
P/EPS 68.39 17.58 26.84 22.05 113.04 55.70 55.41 15.01%
EY 1.46 5.69 3.73 4.53 0.88 1.80 1.80 -12.99%
DY 3.92 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 0.51 0.32 0.84 0.93 0.77 0.73 0.69 -18.20%

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