[JETSON] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -28.88%
YoY- 1312.89%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 157,614 169,118 191,846 189,984 175,583 150,361 122,631 18.26%
PBT 2,164 2,398 4,435 95 354 1,675 -153 -
Tax 1,315 869 834 3,796 5,513 6,002 6,111 -64.19%
NP 3,479 3,267 5,269 3,891 5,867 7,677 5,958 -30.20%
-
NP to SH 4,501 2,953 5,023 4,706 6,617 8,495 6,788 -24.01%
-
Tax Rate -60.77% -36.24% -18.80% -3,995.79% -1,557.34% -358.33% - -
Total Cost 154,135 165,851 186,577 186,093 169,716 142,684 116,673 20.45%
-
Net Worth 113,996 113,146 64,468 114,679 111,395 112,156 64,524 46.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 113,996 113,146 64,468 114,679 111,395 112,156 64,524 46.29%
NOSH 64,393 64,437 64,468 66,923 64,629 64,539 64,524 -0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.21% 1.93% 2.75% 2.05% 3.34% 5.11% 4.86% -
ROE 3.95% 2.61% 7.79% 4.10% 5.94% 7.57% 10.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 244.77 262.45 297.58 283.88 271.68 232.98 190.05 18.42%
EPS 6.99 4.58 7.79 7.03 10.24 13.16 10.52 -23.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7703 1.7559 1.00 1.7136 1.7236 1.7378 1.00 46.49%
Adjusted Per Share Value based on latest NOSH - 66,923
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 58.82 63.11 71.59 70.90 65.52 56.11 45.76 18.27%
EPS 1.68 1.10 1.87 1.76 2.47 3.17 2.53 -23.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4254 0.4222 0.2406 0.428 0.4157 0.4185 0.2408 46.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.20 1.28 0.89 1.18 1.63 2.08 2.54 -
P/RPS 0.49 0.49 0.30 0.42 0.60 0.89 1.34 -48.95%
P/EPS 17.17 27.93 11.42 16.78 15.92 15.80 24.14 -20.36%
EY 5.82 3.58 8.75 5.96 6.28 6.33 4.14 25.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.89 0.69 0.95 1.20 2.54 -58.56%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 24/02/11 30/11/10 26/08/10 27/05/10 24/02/10 -
Price 1.01 1.28 0.96 1.09 1.27 1.92 2.00 -
P/RPS 0.41 0.49 0.32 0.38 0.47 0.82 1.05 -46.66%
P/EPS 14.45 27.93 12.32 15.50 12.40 14.59 19.01 -16.75%
EY 6.92 3.58 8.12 6.45 8.06 6.86 5.26 20.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 0.96 0.64 0.74 1.10 2.00 -56.79%

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