[JETSON] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -58.13%
YoY- 134.73%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 129,282 142,641 158,302 183,872 195,711 194,099 188,696 -22.33%
PBT -1,177 968 938 1,559 4,288 1,623 -1,563 -17.27%
Tax 842 446 511 -482 -868 -661 -773 -
NP -335 1,414 1,449 1,077 3,420 962 -2,336 -72.69%
-
NP to SH -550 1,791 1,866 1,674 3,998 962 -2,336 -61.97%
-
Tax Rate - -46.07% -54.48% 30.92% 20.24% 40.73% - -
Total Cost 129,617 141,227 156,853 182,795 192,291 193,137 191,032 -22.83%
-
Net Worth 103,846 36,896 52,222 92,399 52,542 52,000 90,917 9.29%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 553 553 780 780 780 780 - -
Div Payout % 0.00% 30.90% 41.80% 46.59% 19.51% 81.08% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 103,846 36,896 52,222 92,399 52,542 52,000 90,917 9.29%
NOSH 61,732 36,896 52,222 52,499 52,542 52,000 50,792 13.92%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.26% 0.99% 0.92% 0.59% 1.75% 0.50% -1.24% -
ROE -0.53% 4.85% 3.57% 1.81% 7.61% 1.85% -2.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 209.42 386.60 303.13 350.23 372.48 373.27 371.51 -31.83%
EPS -0.89 4.85 3.57 3.19 7.61 1.85 -4.60 -66.64%
DPS 0.90 1.50 1.50 1.49 1.48 1.50 0.00 -
NAPS 1.6822 1.00 1.00 1.76 1.00 1.00 1.79 -4.06%
Adjusted Per Share Value based on latest NOSH - 52,499
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.25 53.23 59.08 68.62 73.04 72.43 70.42 -22.33%
EPS -0.21 0.67 0.70 0.62 1.49 0.36 -0.87 -61.33%
DPS 0.21 0.21 0.29 0.29 0.29 0.29 0.00 -
NAPS 0.3875 0.1377 0.1949 0.3448 0.1961 0.1941 0.3393 9.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.60 0.69 0.70 0.69 0.79 0.93 0.99 -
P/RPS 0.29 0.18 0.23 0.20 0.21 0.25 0.27 4.89%
P/EPS -67.34 14.21 19.59 21.64 10.38 50.27 -21.53 114.31%
EY -1.48 7.03 5.10 4.62 9.63 1.99 -4.65 -53.48%
DY 1.49 2.17 2.14 2.15 1.88 1.61 0.00 -
P/NAPS 0.36 0.69 0.70 0.39 0.79 0.93 0.55 -24.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 27/02/06 28/11/05 25/08/05 19/05/05 23/02/05 -
Price 0.60 0.62 0.67 0.71 0.75 0.88 0.93 -
P/RPS 0.29 0.16 0.22 0.20 0.20 0.24 0.25 10.43%
P/EPS -67.34 12.77 18.75 22.27 9.86 47.57 -20.22 123.50%
EY -1.48 7.83 5.33 4.49 10.15 2.10 -4.95 -55.38%
DY 1.49 2.42 2.24 2.09 1.98 1.70 0.00 -
P/NAPS 0.36 0.62 0.67 0.40 0.75 0.88 0.52 -21.79%

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