[JETSON] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -332.93%
YoY- -1066.77%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 113,574 107,225 102,490 106,201 117,023 129,282 142,641 -14.08%
PBT -17,526 -22,546 -24,763 -20,662 -5,403 -1,177 968 -
Tax 3,081 2,594 2,600 2,037 1,089 842 446 262.29%
NP -14,445 -19,952 -22,163 -18,625 -4,314 -335 1,414 -
-
NP to SH -14,024 -19,126 -21,538 -18,040 -4,167 -550 1,791 -
-
Tax Rate - - - - - - -46.07% -
Total Cost 128,019 127,177 124,653 124,826 121,337 129,617 141,227 -6.33%
-
Net Worth 77,861 76,117 76,862 81,127 96,062 103,846 36,896 64.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 553 553 553 553 -
Div Payout % - - - 0.00% 0.00% 0.00% 30.90% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 77,861 76,117 76,862 81,127 96,062 103,846 36,896 64.44%
NOSH 59,057 58,615 59,179 59,490 60,212 61,732 36,896 36.79%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -12.72% -18.61% -21.62% -17.54% -3.69% -0.26% 0.99% -
ROE -18.01% -25.13% -28.02% -22.24% -4.34% -0.53% 4.85% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 192.31 182.93 173.18 178.52 194.35 209.42 386.60 -37.19%
EPS -23.75 -32.63 -36.39 -30.32 -6.92 -0.89 4.85 -
DPS 0.00 0.00 0.00 0.93 0.92 0.90 1.50 -
NAPS 1.3184 1.2986 1.2988 1.3637 1.5954 1.6822 1.00 20.21%
Adjusted Per Share Value based on latest NOSH - 59,490
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 42.38 40.01 38.25 39.63 43.67 48.25 53.23 -14.08%
EPS -5.23 -7.14 -8.04 -6.73 -1.56 -0.21 0.67 -
DPS 0.00 0.00 0.00 0.21 0.21 0.21 0.21 -
NAPS 0.2906 0.2841 0.2868 0.3028 0.3585 0.3875 0.1377 64.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.57 0.68 0.56 0.57 0.54 0.60 0.69 -
P/RPS 0.30 0.37 0.32 0.32 0.28 0.29 0.18 40.52%
P/EPS -2.40 -2.08 -1.54 -1.88 -7.80 -67.34 14.21 -
EY -41.66 -47.98 -64.99 -53.20 -12.82 -1.48 7.03 -
DY 0.00 0.00 0.00 1.63 1.70 1.49 2.17 -
P/NAPS 0.43 0.52 0.43 0.42 0.34 0.36 0.69 -27.01%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 29/05/07 02/03/07 29/11/06 28/08/06 30/05/06 -
Price 0.60 0.52 0.60 0.59 0.56 0.60 0.62 -
P/RPS 0.31 0.28 0.35 0.33 0.29 0.29 0.16 55.35%
P/EPS -2.53 -1.59 -1.65 -1.95 -8.09 -67.34 12.77 -
EY -39.58 -62.75 -60.66 -51.40 -12.36 -1.48 7.83 -
DY 0.00 0.00 0.00 1.58 1.64 1.49 2.42 -
P/NAPS 0.46 0.40 0.46 0.43 0.35 0.36 0.62 -18.02%

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