[JETSON] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ-0.0%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 127,026 130,170 134,735 130,453 113,574 107,225 102,490 15.33%
PBT 15,020 16,256 3,000 -1,775 -17,526 -22,546 -24,763 -
Tax -13,741 -13,182 -12,955 -12,670 3,081 2,594 2,600 -
NP 1,279 3,074 -9,955 -14,445 -14,445 -19,952 -22,163 -
-
NP to SH 1,371 3,246 -9,546 -14,024 -14,024 -19,126 -21,538 -
-
Tax Rate 91.48% 81.09% 431.83% - - - - -
Total Cost 125,747 127,096 144,690 144,898 128,019 127,177 124,653 0.58%
-
Net Worth 94,151 94,814 80,348 59,098 77,861 76,117 76,862 14.44%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 94,151 94,814 80,348 59,098 77,861 76,117 76,862 14.44%
NOSH 59,285 59,177 59,398 59,098 59,057 58,615 59,179 0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.01% 2.36% -7.39% -11.07% -12.72% -18.61% -21.62% -
ROE 1.46% 3.42% -11.88% -23.73% -18.01% -25.13% -28.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 214.26 219.96 226.83 220.74 192.31 182.93 173.18 15.20%
EPS 2.31 5.49 -16.07 -23.73 -23.75 -32.63 -36.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5881 1.6022 1.3527 1.00 1.3184 1.2986 1.2988 14.30%
Adjusted Per Share Value based on latest NOSH - 59,098
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.00 33.82 35.01 33.90 29.51 27.86 26.63 15.32%
EPS 0.36 0.84 -2.48 -3.64 -3.64 -4.97 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2446 0.2464 0.2088 0.1536 0.2023 0.1978 0.1997 14.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.61 0.61 0.60 0.57 0.68 0.56 -
P/RPS 0.28 0.28 0.27 0.27 0.30 0.37 0.32 -8.49%
P/EPS 25.95 11.12 -3.80 -2.53 -2.40 -2.08 -1.54 -
EY 3.85 8.99 -26.35 -39.55 -41.66 -47.98 -64.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.45 0.60 0.43 0.52 0.43 -7.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 26/08/08 27/05/08 29/02/08 27/11/07 28/08/07 29/05/07 -
Price 0.50 0.60 0.62 0.64 0.60 0.52 0.60 -
P/RPS 0.23 0.27 0.27 0.29 0.31 0.28 0.35 -24.35%
P/EPS 21.62 10.94 -3.86 -2.70 -2.53 -1.59 -1.65 -
EY 4.63 9.14 -25.92 -37.08 -39.58 -62.75 -60.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.46 0.64 0.46 0.40 0.46 -23.07%

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