[JETSON] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.2%
YoY- -3377.45%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 134,735 130,453 113,574 107,225 102,490 106,201 117,023 9.84%
PBT 3,000 -1,775 -17,526 -22,546 -24,763 -20,662 -5,403 -
Tax -12,955 -12,670 3,081 2,594 2,600 2,037 1,089 -
NP -9,955 -14,445 -14,445 -19,952 -22,163 -18,625 -4,314 74.53%
-
NP to SH -9,546 -14,024 -14,024 -19,126 -21,538 -18,040 -4,167 73.69%
-
Tax Rate 431.83% - - - - - - -
Total Cost 144,690 144,898 128,019 127,177 124,653 124,826 121,337 12.43%
-
Net Worth 80,348 59,098 77,861 76,117 76,862 81,127 96,062 -11.21%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 553 553 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 80,348 59,098 77,861 76,117 76,862 81,127 96,062 -11.21%
NOSH 59,398 59,098 59,057 58,615 59,179 59,490 60,212 -0.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -7.39% -11.07% -12.72% -18.61% -21.62% -17.54% -3.69% -
ROE -11.88% -23.73% -18.01% -25.13% -28.02% -22.24% -4.34% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 226.83 220.74 192.31 182.93 173.18 178.52 194.35 10.84%
EPS -16.07 -23.73 -23.75 -32.63 -36.39 -30.32 -6.92 75.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.93 0.92 -
NAPS 1.3527 1.00 1.3184 1.2986 1.2988 1.3637 1.5954 -10.40%
Adjusted Per Share Value based on latest NOSH - 58,615
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 35.01 33.90 29.51 27.86 26.63 27.59 30.41 9.83%
EPS -2.48 -3.64 -3.64 -4.97 -5.60 -4.69 -1.08 73.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
NAPS 0.2088 0.1536 0.2023 0.1978 0.1997 0.2108 0.2496 -11.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.61 0.60 0.57 0.68 0.56 0.57 0.54 -
P/RPS 0.27 0.27 0.30 0.37 0.32 0.32 0.28 -2.39%
P/EPS -3.80 -2.53 -2.40 -2.08 -1.54 -1.88 -7.80 -38.05%
EY -26.35 -39.55 -41.66 -47.98 -64.99 -53.20 -12.82 61.58%
DY 0.00 0.00 0.00 0.00 0.00 1.63 1.70 -
P/NAPS 0.45 0.60 0.43 0.52 0.43 0.42 0.34 20.52%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 27/11/07 28/08/07 29/05/07 02/03/07 29/11/06 -
Price 0.62 0.64 0.60 0.52 0.60 0.59 0.56 -
P/RPS 0.27 0.29 0.31 0.28 0.35 0.33 0.29 -4.64%
P/EPS -3.86 -2.70 -2.53 -1.59 -1.65 -1.95 -8.09 -38.91%
EY -25.92 -37.08 -39.58 -62.75 -60.66 -51.40 -12.36 63.76%
DY 0.00 0.00 0.00 0.00 0.00 1.58 1.64 -
P/NAPS 0.46 0.64 0.46 0.40 0.46 0.43 0.35 19.96%

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