[JETSON] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 26.68%
YoY- -236.55%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 130,170 134,735 130,453 113,574 107,225 102,490 106,201 14.54%
PBT 16,256 3,000 -1,775 -17,526 -22,546 -24,763 -20,662 -
Tax -13,182 -12,955 -12,670 3,081 2,594 2,600 2,037 -
NP 3,074 -9,955 -14,445 -14,445 -19,952 -22,163 -18,625 -
-
NP to SH 3,246 -9,546 -14,024 -14,024 -19,126 -21,538 -18,040 -
-
Tax Rate 81.09% 431.83% - - - - - -
Total Cost 127,096 144,690 144,898 128,019 127,177 124,653 124,826 1.20%
-
Net Worth 94,814 80,348 59,098 77,861 76,117 76,862 81,127 10.96%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 553 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 94,814 80,348 59,098 77,861 76,117 76,862 81,127 10.96%
NOSH 59,177 59,398 59,098 59,057 58,615 59,179 59,490 -0.35%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.36% -7.39% -11.07% -12.72% -18.61% -21.62% -17.54% -
ROE 3.42% -11.88% -23.73% -18.01% -25.13% -28.02% -22.24% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 219.96 226.83 220.74 192.31 182.93 173.18 178.52 14.94%
EPS 5.49 -16.07 -23.73 -23.75 -32.63 -36.39 -30.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
NAPS 1.6022 1.3527 1.00 1.3184 1.2986 1.2988 1.3637 11.35%
Adjusted Per Share Value based on latest NOSH - 59,057
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 33.82 35.01 33.90 29.51 27.86 26.63 27.59 14.55%
EPS 0.84 -2.48 -3.64 -3.64 -4.97 -5.60 -4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.2464 0.2088 0.1536 0.2023 0.1978 0.1997 0.2108 10.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.61 0.61 0.60 0.57 0.68 0.56 0.57 -
P/RPS 0.28 0.27 0.27 0.30 0.37 0.32 0.32 -8.52%
P/EPS 11.12 -3.80 -2.53 -2.40 -2.08 -1.54 -1.88 -
EY 8.99 -26.35 -39.55 -41.66 -47.98 -64.99 -53.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.38 0.45 0.60 0.43 0.52 0.43 0.42 -6.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 27/11/07 28/08/07 29/05/07 02/03/07 -
Price 0.60 0.62 0.64 0.60 0.52 0.60 0.59 -
P/RPS 0.27 0.27 0.29 0.31 0.28 0.35 0.33 -12.53%
P/EPS 10.94 -3.86 -2.70 -2.53 -1.59 -1.65 -1.95 -
EY 9.14 -25.92 -37.08 -39.58 -62.75 -60.66 -51.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
P/NAPS 0.37 0.46 0.64 0.46 0.40 0.46 0.43 -9.54%

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