[JETSON] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 134.0%
YoY- 116.97%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 111,925 114,580 127,026 130,170 134,735 130,453 113,574 -0.96%
PBT 9,921 11,787 15,020 16,256 3,000 -1,775 -17,526 -
Tax -256 -250 -13,741 -13,182 -12,955 -12,670 3,081 -
NP 9,665 11,537 1,279 3,074 -9,955 -14,445 -14,445 -
-
NP to SH 8,860 10,673 1,371 3,246 -9,546 -14,024 -14,024 -
-
Tax Rate 2.58% 2.12% 91.48% 81.09% 431.83% - - -
Total Cost 102,260 103,043 125,747 127,096 144,690 144,898 128,019 -13.89%
-
Net Worth 89,610 91,159 94,151 94,814 80,348 59,098 77,861 9.81%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 89,610 91,159 94,151 94,814 80,348 59,098 77,861 9.81%
NOSH 59,024 59,414 59,285 59,177 59,398 59,098 59,057 -0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.64% 10.07% 1.01% 2.36% -7.39% -11.07% -12.72% -
ROE 9.89% 11.71% 1.46% 3.42% -11.88% -23.73% -18.01% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 189.63 192.85 214.26 219.96 226.83 220.74 192.31 -0.93%
EPS 15.01 17.96 2.31 5.49 -16.07 -23.73 -23.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5182 1.5343 1.5881 1.6022 1.3527 1.00 1.3184 9.85%
Adjusted Per Share Value based on latest NOSH - 59,177
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 29.74 30.45 33.76 34.59 35.81 34.67 30.18 -0.97%
EPS 2.35 2.84 0.36 0.86 -2.54 -3.73 -3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2381 0.2423 0.2502 0.252 0.2135 0.1571 0.2069 9.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.50 0.52 0.60 0.61 0.61 0.60 0.57 -
P/RPS 0.26 0.27 0.28 0.28 0.27 0.27 0.30 -9.09%
P/EPS 3.33 2.89 25.95 11.12 -3.80 -2.53 -2.40 -
EY 30.02 34.55 3.85 8.99 -26.35 -39.55 -41.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.38 0.38 0.45 0.60 0.43 -16.16%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 27/11/08 26/08/08 27/05/08 29/02/08 27/11/07 -
Price 0.50 0.50 0.50 0.60 0.62 0.64 0.60 -
P/RPS 0.26 0.26 0.23 0.27 0.27 0.29 0.31 -11.05%
P/EPS 3.33 2.78 21.62 10.94 -3.86 -2.70 -2.53 -
EY 30.02 35.93 4.63 9.14 -25.92 -37.08 -39.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.31 0.37 0.46 0.64 0.46 -19.84%

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