[JETSON] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -168.59%
YoY- -131.93%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 188,696 167,673 153,008 148,965 148,583 140,669 150,214 16.34%
PBT -1,563 -6,277 -7,242 -2,650 1,927 7,006 7,549 -
Tax -773 1,457 1,476 975 515 -2,997 -3,220 -61.20%
NP -2,336 -4,820 -5,766 -1,675 2,442 4,009 4,329 -
-
NP to SH -2,336 -4,820 -5,766 -1,675 2,442 4,009 4,329 -
-
Tax Rate - - - - -26.73% 42.78% 42.65% -
Total Cost 191,032 172,493 158,774 150,640 146,141 136,660 145,885 19.59%
-
Net Worth 90,917 88,717 87,094 89,799 88,253 88,579 87,030 2.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 1,668 1,668 -
Div Payout % - - - - - 41.61% 38.54% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 90,917 88,717 87,094 89,799 88,253 88,579 87,030 2.94%
NOSH 50,792 50,695 49,205 49,070 46,694 46,621 45,805 7.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1.24% -2.87% -3.77% -1.12% 1.64% 2.85% 2.88% -
ROE -2.57% -5.43% -6.62% -1.87% 2.77% 4.53% 4.97% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 371.51 330.74 310.96 303.57 318.20 301.73 327.94 8.63%
EPS -4.60 -9.51 -11.72 -3.41 5.23 8.60 9.45 -
DPS 0.00 0.00 0.00 0.00 0.00 3.58 3.64 -
NAPS 1.79 1.75 1.77 1.83 1.89 1.90 1.90 -3.88%
Adjusted Per Share Value based on latest NOSH - 49,070
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 70.42 62.57 57.10 55.59 55.45 52.49 56.06 16.33%
EPS -0.87 -1.80 -2.15 -0.63 0.91 1.50 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.62 0.62 -
NAPS 0.3393 0.3311 0.325 0.3351 0.3293 0.3306 0.3248 2.94%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.99 0.98 1.04 1.18 1.35 1.31 1.26 -
P/RPS 0.27 0.30 0.33 0.39 0.42 0.43 0.38 -20.29%
P/EPS -21.53 -10.31 -8.88 -34.57 25.81 15.23 13.33 -
EY -4.65 -9.70 -11.27 -2.89 3.87 6.56 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 2.73 2.89 -
P/NAPS 0.55 0.56 0.59 0.64 0.71 0.69 0.66 -11.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 29/11/04 27/08/04 25/05/04 11/03/04 20/11/03 22/08/03 -
Price 0.93 0.90 1.00 1.09 1.31 1.30 1.44 -
P/RPS 0.25 0.27 0.32 0.36 0.41 0.43 0.44 -31.28%
P/EPS -20.22 -9.47 -8.53 -31.93 25.05 15.12 15.24 -
EY -4.95 -10.56 -11.72 -3.13 3.99 6.61 6.56 -
DY 0.00 0.00 0.00 0.00 0.00 2.75 2.53 -
P/NAPS 0.52 0.51 0.56 0.60 0.69 0.68 0.76 -22.26%

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