[JETSON] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1849.48%
YoY- -36.4%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 189,984 175,583 150,361 122,631 109,931 111,039 111,925 42.25%
PBT 95 354 1,675 -153 499 -2,241 9,921 -95.47%
Tax 3,796 5,513 6,002 6,111 -385 -254 -256 -
NP 3,891 5,867 7,677 5,958 114 -2,495 9,665 -45.44%
-
NP to SH 4,706 6,617 8,495 6,788 -388 -3,133 8,860 -34.38%
-
Tax Rate -3,995.79% -1,557.34% -358.33% - 77.15% - 2.58% -
Total Cost 186,093 169,716 142,684 116,673 109,817 113,534 102,260 49.00%
-
Net Worth 114,679 111,395 112,156 64,524 99,988 91,346 89,610 17.85%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 114,679 111,395 112,156 64,524 99,988 91,346 89,610 17.85%
NOSH 66,923 64,629 64,539 64,524 59,112 59,296 59,024 8.72%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.05% 3.34% 5.11% 4.86% 0.10% -2.25% 8.64% -
ROE 4.10% 5.94% 7.57% 10.52% -0.39% -3.43% 9.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 283.88 271.68 232.98 190.05 185.97 187.26 189.63 30.83%
EPS 7.03 10.24 13.16 10.52 -0.66 -5.28 15.01 -39.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7136 1.7236 1.7378 1.00 1.6915 1.5405 1.5182 8.39%
Adjusted Per Share Value based on latest NOSH - 64,524
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.36 45.62 39.07 31.86 28.56 28.85 29.08 42.24%
EPS 1.22 1.72 2.21 1.76 -0.10 -0.81 2.30 -34.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.2894 0.2914 0.1677 0.2598 0.2373 0.2328 17.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.18 1.63 2.08 2.54 1.82 0.49 0.50 -
P/RPS 0.42 0.60 0.89 1.34 0.98 0.26 0.26 37.63%
P/EPS 16.78 15.92 15.80 24.14 -277.28 -9.27 3.33 193.63%
EY 5.96 6.28 6.33 4.14 -0.36 -10.78 30.02 -65.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 1.20 2.54 1.08 0.32 0.33 63.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 24/02/10 25/11/09 18/08/09 26/05/09 -
Price 1.09 1.27 1.92 2.00 2.54 0.69 0.50 -
P/RPS 0.38 0.47 0.82 1.05 1.37 0.37 0.26 28.75%
P/EPS 15.50 12.40 14.59 19.01 -386.97 -13.06 3.33 178.51%
EY 6.45 8.06 6.86 5.26 -0.26 -7.66 30.02 -64.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 1.10 2.00 1.50 0.45 0.33 55.45%

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