[JETSON] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 145.65%
YoY- 225.71%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 41,403 32,559 31,418 30,277 37,519 30,318 40,659 1.21%
PBT -2,781 -109 960 1,669 -2,028 -3,154 -487 217.80%
Tax 733 -89 -133 -165 -2,963 35 -48 -
NP -2,048 -198 827 1,504 -4,991 -3,119 -535 143.71%
-
NP to SH -1,659 -204 767 1,369 -2,999 -2,118 850 -
-
Tax Rate - - 13.85% 9.89% - - - -
Total Cost 43,451 32,757 30,591 28,773 42,510 33,437 41,194 3.60%
-
Net Worth 107,256 113,859 112,696 109,033 107,550 110,728 113,996 -3.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 965 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 107,256 113,859 112,696 109,033 107,550 110,728 113,996 -3.96%
NOSH 73,127 67,999 66,120 63,971 64,525 64,376 64,393 8.80%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -4.95% -0.61% 2.63% 4.97% -13.30% -10.29% -1.32% -
ROE -1.55% -0.18% 0.68% 1.26% -2.79% -1.91% 0.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.62 47.88 47.52 47.33 58.15 47.09 63.14 -6.97%
EPS -2.27 -0.30 1.16 2.14 -4.64 -3.29 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.4667 1.6744 1.7044 1.7044 1.6668 1.72 1.7703 -11.73%
Adjusted Per Share Value based on latest NOSH - 63,971
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.45 12.15 11.72 11.30 14.00 11.31 15.17 1.22%
EPS -0.62 -0.08 0.29 0.51 -1.12 -0.79 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.4003 0.4249 0.4206 0.4069 0.4014 0.4132 0.4254 -3.95%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.17 1.26 1.32 1.49 1.27 1.00 1.20 -
P/RPS 2.07 2.63 2.78 3.15 2.18 2.12 1.90 5.85%
P/EPS -51.57 -420.00 113.79 69.63 -27.32 -30.40 90.91 -
EY -1.94 -0.24 0.88 1.44 -3.66 -3.29 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 0.80 0.75 0.77 0.87 0.76 0.58 0.68 11.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 28/08/12 18/05/12 23/02/12 24/11/11 23/08/11 -
Price 1.21 1.18 1.34 1.34 1.41 1.37 1.01 -
P/RPS 2.14 2.46 2.82 2.83 2.42 2.91 1.60 21.28%
P/EPS -53.34 -393.33 115.52 62.62 -30.34 -41.64 76.52 -
EY -1.87 -0.25 0.87 1.60 -3.30 -2.40 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 0.82 0.70 0.79 0.79 0.85 0.80 0.57 27.29%

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