[JETSON] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 153.09%
YoY- 1293.39%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 110,774 107,054 103,414 84,200 84,911 83,770 71,046 34.35%
PBT 8,169 7,733 7,558 6,713 2,958 1,638 34 3726.39%
Tax -2,749 -1,699 -2,062 -1,474 -888 -344 934 -
NP 5,420 6,034 5,496 5,239 2,070 1,294 968 214.33%
-
NP to SH 5,420 6,034 5,496 5,239 2,070 1,294 129 1100.37%
-
Tax Rate 33.65% 21.97% 27.28% 21.96% 30.02% 21.00% -2,747.06% -
Total Cost 105,354 101,020 97,918 78,961 82,841 82,476 70,078 31.13%
-
Net Worth 65,652 66,276 65,956 65,124 61,842 61,070 60,717 5.33%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 765 544 544 544 544 545 545 25.28%
Div Payout % 14.13% 9.02% 9.91% 10.39% 26.30% 42.15% 422.83% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 65,652 66,276 65,956 65,124 61,842 61,070 60,717 5.33%
NOSH 21,884 21,873 21,767 21,780 21,775 21,733 21,762 0.37%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.89% 5.64% 5.31% 6.22% 2.44% 1.54% 1.36% -
ROE 8.26% 9.10% 8.33% 8.04% 3.35% 2.12% 0.21% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 506.19 489.43 475.08 386.58 389.94 385.44 326.46 33.85%
EPS 24.77 27.59 25.25 24.05 9.51 5.95 0.59 1099.75%
DPS 3.50 2.50 2.50 2.50 2.50 2.50 2.50 25.06%
NAPS 3.00 3.03 3.03 2.99 2.84 2.81 2.79 4.94%
Adjusted Per Share Value based on latest NOSH - 21,780
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 41.34 39.95 38.59 31.42 31.69 31.26 26.51 34.36%
EPS 2.02 2.25 2.05 1.96 0.77 0.48 0.05 1069.48%
DPS 0.29 0.20 0.20 0.20 0.20 0.20 0.20 28.02%
NAPS 0.245 0.2473 0.2461 0.243 0.2308 0.2279 0.2266 5.32%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.30 1.61 1.68 1.30 1.60 2.50 2.93 -
P/RPS 0.45 0.33 0.35 0.34 0.41 0.65 0.90 -36.92%
P/EPS 9.29 5.84 6.65 5.40 16.83 41.99 494.29 -92.87%
EY 10.77 17.13 15.03 18.50 5.94 2.38 0.20 1315.69%
DY 1.52 1.55 1.49 1.92 1.56 1.00 0.85 47.17%
P/NAPS 0.77 0.53 0.55 0.43 0.56 0.89 1.05 -18.63%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 25/02/02 26/11/01 27/08/01 30/05/01 27/02/01 28/11/00 29/08/00 -
Price 2.34 2.20 2.10 1.51 1.59 1.93 2.92 -
P/RPS 0.46 0.45 0.44 0.39 0.41 0.50 0.89 -35.51%
P/EPS 9.45 7.98 8.32 6.28 16.73 32.42 492.61 -92.78%
EY 10.58 12.54 12.02 15.93 5.98 3.08 0.20 1299.04%
DY 1.50 1.14 1.19 1.66 1.57 1.30 0.86 44.75%
P/NAPS 0.78 0.73 0.69 0.51 0.56 0.69 1.05 -17.93%

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