[JETSON] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -657.64%
YoY- -348.92%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 107,225 102,490 106,201 117,023 129,282 142,641 158,302 -22.92%
PBT -22,546 -24,763 -20,662 -5,403 -1,177 968 938 -
Tax 2,594 2,600 2,037 1,089 842 446 511 196.24%
NP -19,952 -22,163 -18,625 -4,314 -335 1,414 1,449 -
-
NP to SH -19,126 -21,538 -18,040 -4,167 -550 1,791 1,866 -
-
Tax Rate - - - - - -46.07% -54.48% -
Total Cost 127,177 124,653 124,826 121,337 129,617 141,227 156,853 -13.08%
-
Net Worth 76,117 76,862 81,127 96,062 103,846 36,896 52,222 28.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 553 553 553 553 780 -
Div Payout % - - 0.00% 0.00% 0.00% 30.90% 41.80% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 76,117 76,862 81,127 96,062 103,846 36,896 52,222 28.64%
NOSH 58,615 59,179 59,490 60,212 61,732 36,896 52,222 8.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -18.61% -21.62% -17.54% -3.69% -0.26% 0.99% 0.92% -
ROE -25.13% -28.02% -22.24% -4.34% -0.53% 4.85% 3.57% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 182.93 173.18 178.52 194.35 209.42 386.60 303.13 -28.65%
EPS -32.63 -36.39 -30.32 -6.92 -0.89 4.85 3.57 -
DPS 0.00 0.00 0.93 0.92 0.90 1.50 1.50 -
NAPS 1.2986 1.2988 1.3637 1.5954 1.6822 1.00 1.00 19.08%
Adjusted Per Share Value based on latest NOSH - 60,212
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.01 38.25 39.63 43.67 48.25 53.23 59.08 -22.93%
EPS -7.14 -8.04 -6.73 -1.56 -0.21 0.67 0.70 -
DPS 0.00 0.00 0.21 0.21 0.21 0.21 0.29 -
NAPS 0.2841 0.2868 0.3028 0.3585 0.3875 0.1377 0.1949 28.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.56 0.57 0.54 0.60 0.69 0.70 -
P/RPS 0.37 0.32 0.32 0.28 0.29 0.18 0.23 37.41%
P/EPS -2.08 -1.54 -1.88 -7.80 -67.34 14.21 19.59 -
EY -47.98 -64.99 -53.20 -12.82 -1.48 7.03 5.10 -
DY 0.00 0.00 1.63 1.70 1.49 2.17 2.14 -
P/NAPS 0.52 0.43 0.42 0.34 0.36 0.69 0.70 -18.02%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 02/03/07 29/11/06 28/08/06 30/05/06 27/02/06 -
Price 0.52 0.60 0.59 0.56 0.60 0.62 0.67 -
P/RPS 0.28 0.35 0.33 0.29 0.29 0.16 0.22 17.49%
P/EPS -1.59 -1.65 -1.95 -8.09 -67.34 12.77 18.75 -
EY -62.75 -60.66 -51.40 -12.36 -1.48 7.83 5.33 -
DY 0.00 0.00 1.58 1.64 1.49 2.42 2.24 -
P/NAPS 0.40 0.46 0.43 0.35 0.36 0.62 0.67 -29.16%

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