[JETSON] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 74.44%
YoY- -166.79%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 42,418 28,186 26,941 25,086 29,718 29,294 27,827 32.34%
PBT -2,592 2,136 1,068 -765 -1,940 -604 13,230 -
Tax 6,294 -170 -5 -8 -202 -39 -7 -
NP 3,702 1,966 1,063 -773 -2,142 -643 13,223 -57.10%
-
NP to SH 4,336 1,998 1,180 -726 -2,840 -747 13,173 -52.23%
-
Tax Rate - 7.96% 0.47% - - - 0.05% -
Total Cost 38,716 26,220 25,878 25,859 31,860 29,937 14,604 91.20%
-
Net Worth 64,524 99,988 91,346 89,610 91,159 94,151 94,814 -22.57%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 64,524 99,988 91,346 89,610 91,159 94,151 94,814 -22.57%
NOSH 64,524 59,112 59,296 59,024 59,414 59,285 59,177 5.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.73% 6.98% 3.95% -3.08% -7.21% -2.19% 47.52% -
ROE 6.72% 2.00% 1.29% -0.81% -3.12% -0.79% 13.89% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 65.74 47.68 45.43 42.50 50.02 49.41 47.02 24.95%
EPS 6.72 3.38 1.99 -1.23 -4.78 -1.26 22.26 -54.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.6915 1.5405 1.5182 1.5343 1.5881 1.6022 -26.90%
Adjusted Per Share Value based on latest NOSH - 59,024
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.02 7.32 7.00 6.52 7.72 7.61 7.23 32.34%
EPS 1.13 0.52 0.31 -0.19 -0.74 -0.19 3.42 -52.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 0.2598 0.2373 0.2328 0.2369 0.2446 0.2464 -22.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.54 1.82 0.49 0.50 0.52 0.60 0.61 -
P/RPS 3.86 3.82 1.08 1.18 1.04 1.21 1.30 106.17%
P/EPS 37.80 53.85 24.62 -40.65 -10.88 -47.62 2.74 472.46%
EY 2.65 1.86 4.06 -2.46 -9.19 -2.10 36.49 -82.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.08 0.32 0.33 0.34 0.38 0.38 253.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 18/08/09 26/05/09 26/02/09 27/11/08 26/08/08 -
Price 2.00 2.54 0.69 0.50 0.50 0.50 0.60 -
P/RPS 3.04 5.33 1.52 1.18 1.00 1.01 1.28 77.72%
P/EPS 29.76 75.15 34.67 -40.65 -10.46 -39.68 2.70 393.11%
EY 3.36 1.33 2.88 -2.46 -9.56 -2.52 37.10 -79.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 0.45 0.33 0.33 0.31 0.37 207.05%

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