[JETSON] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 72.07%
YoY- -3269.16%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 42,164 32,438 32,392 23,459 25,285 26,089 27,657 32.36%
PBT 1,293 632 -26 -3,674 -14,458 -4,388 -2,243 -
Tax -13,693 520 220 283 2,058 33 226 -
NP -12,400 1,152 194 -3,391 -12,400 -4,355 -2,017 234.48%
-
NP to SH -12,142 1,128 381 -3,391 -12,142 -3,974 -2,031 228.32%
-
Tax Rate 1,059.01% -82.28% - - - - - -
Total Cost 54,564 31,286 32,198 26,850 37,685 30,444 29,674 49.92%
-
Net Worth 59,098 77,861 76,117 76,862 81,127 96,062 103,846 -31.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 59,098 77,861 76,117 76,862 81,127 96,062 103,846 -31.25%
NOSH 59,098 59,057 58,615 59,179 59,490 60,212 61,732 -2.85%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -29.41% 3.55% 0.60% -14.46% -49.04% -16.69% -7.29% -
ROE -20.55% 1.45% 0.50% -4.41% -14.97% -4.14% -1.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 71.35 54.93 55.26 39.64 42.50 43.33 44.80 36.26%
EPS -20.52 1.91 0.65 -5.73 -20.41 -6.60 -3.29 237.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.3184 1.2986 1.2988 1.3637 1.5954 1.6822 -29.23%
Adjusted Per Share Value based on latest NOSH - 59,179
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.96 8.43 8.42 6.10 6.57 6.78 7.19 32.34%
EPS -3.15 0.29 0.10 -0.88 -3.15 -1.03 -0.53 227.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1536 0.2023 0.1978 0.1997 0.2108 0.2496 0.2698 -31.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.60 0.57 0.68 0.56 0.57 0.54 0.60 -
P/RPS 0.84 1.04 1.23 1.41 1.34 1.25 1.34 -26.69%
P/EPS -2.92 29.84 104.62 -9.77 -2.79 -8.18 -18.24 -70.41%
EY -34.24 3.35 0.96 -10.23 -35.81 -12.22 -5.48 238.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.43 0.52 0.43 0.42 0.34 0.36 40.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 28/08/07 29/05/07 02/03/07 29/11/06 28/08/06 -
Price 0.64 0.60 0.52 0.60 0.59 0.56 0.60 -
P/RPS 0.90 1.09 0.94 1.51 1.39 1.29 1.34 -23.25%
P/EPS -3.12 31.41 80.00 -10.47 -2.89 -8.48 -18.24 -69.08%
EY -32.10 3.18 1.25 -9.55 -34.59 -11.79 -5.48 223.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.46 0.40 0.46 0.43 0.35 0.36 46.59%

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