[JETSON] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -27.15%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 148,583 140,669 150,214 160,192 159,491 153,235 133,978 7.12%
PBT 1,927 7,006 7,549 8,317 10,049 10,343 9,175 -64.56%
Tax 515 -2,997 -3,220 -3,071 -2,848 -3,311 -2,620 -
NP 2,442 4,009 4,329 5,246 7,201 7,032 6,555 -48.13%
-
NP to SH 2,442 4,009 4,329 5,246 7,201 7,032 6,555 -48.13%
-
Tax Rate -26.73% 42.78% 42.65% 36.92% 28.34% 32.01% 28.56% -
Total Cost 146,141 136,660 145,885 154,946 152,290 146,203 127,423 9.54%
-
Net Worth 88,253 88,579 87,030 89,538 83,827 68,016 68,021 18.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 1,668 1,668 1,668 1,668 765 765 -
Div Payout % - 41.61% 38.54% 31.80% 23.17% 10.89% 11.68% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 88,253 88,579 87,030 89,538 83,827 68,016 68,021 18.90%
NOSH 46,694 46,621 45,805 45,917 45,479 22,672 22,673 61.65%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.64% 2.85% 2.88% 3.27% 4.51% 4.59% 4.89% -
ROE 2.77% 4.53% 4.97% 5.86% 8.59% 10.34% 9.64% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 318.20 301.73 327.94 348.87 382.43 675.88 590.89 -33.73%
EPS 5.23 8.60 9.45 11.42 17.27 31.02 28.91 -67.91%
DPS 0.00 3.58 3.64 3.63 4.00 3.38 3.38 -
NAPS 1.89 1.90 1.90 1.95 2.01 3.00 3.00 -26.44%
Adjusted Per Share Value based on latest NOSH - 45,917
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 55.45 52.49 56.06 59.78 59.52 57.18 50.00 7.12%
EPS 0.91 1.50 1.62 1.96 2.69 2.62 2.45 -48.23%
DPS 0.00 0.62 0.62 0.62 0.62 0.29 0.29 -
NAPS 0.3293 0.3306 0.3248 0.3341 0.3128 0.2538 0.2538 18.90%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.35 1.31 1.26 1.09 1.00 2.47 2.70 -
P/RPS 0.42 0.43 0.38 0.31 0.26 0.37 0.46 -5.86%
P/EPS 25.81 15.23 13.33 9.54 5.79 7.96 9.34 96.55%
EY 3.87 6.56 7.50 10.48 17.27 12.56 10.71 -49.17%
DY 0.00 2.73 2.89 3.33 4.00 1.37 1.25 -
P/NAPS 0.71 0.69 0.66 0.56 0.50 0.82 0.90 -14.58%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 11/03/04 20/11/03 22/08/03 29/05/03 17/03/03 27/11/02 26/08/02 -
Price 1.31 1.30 1.44 1.19 1.02 1.04 2.70 -
P/RPS 0.41 0.43 0.44 0.34 0.27 0.15 0.46 -7.36%
P/EPS 25.05 15.12 15.24 10.42 5.91 3.35 9.34 92.69%
EY 3.99 6.61 6.56 9.60 16.93 29.82 10.71 -48.13%
DY 0.00 2.75 2.53 3.05 3.92 3.25 1.25 -
P/NAPS 0.69 0.68 0.76 0.61 0.51 0.35 0.90 -16.19%

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