[JETSON] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -4.02%
YoY- 86.17%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 106,201 117,023 129,282 142,641 158,302 183,872 195,711 -33.39%
PBT -20,662 -5,403 -1,177 968 938 1,559 4,288 -
Tax 2,037 1,089 842 446 511 -482 -868 -
NP -18,625 -4,314 -335 1,414 1,449 1,077 3,420 -
-
NP to SH -18,040 -4,167 -550 1,791 1,866 1,674 3,998 -
-
Tax Rate - - - -46.07% -54.48% 30.92% 20.24% -
Total Cost 124,826 121,337 129,617 141,227 156,853 182,795 192,291 -24.96%
-
Net Worth 81,127 96,062 103,846 36,896 52,222 92,399 52,542 33.48%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 553 553 553 553 780 780 780 -20.44%
Div Payout % 0.00% 0.00% 0.00% 30.90% 41.80% 46.59% 19.51% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 81,127 96,062 103,846 36,896 52,222 92,399 52,542 33.48%
NOSH 59,490 60,212 61,732 36,896 52,222 52,499 52,542 8.60%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -17.54% -3.69% -0.26% 0.99% 0.92% 0.59% 1.75% -
ROE -22.24% -4.34% -0.53% 4.85% 3.57% 1.81% 7.61% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 178.52 194.35 209.42 386.60 303.13 350.23 372.48 -38.67%
EPS -30.32 -6.92 -0.89 4.85 3.57 3.19 7.61 -
DPS 0.93 0.92 0.90 1.50 1.50 1.49 1.48 -26.57%
NAPS 1.3637 1.5954 1.6822 1.00 1.00 1.76 1.00 22.90%
Adjusted Per Share Value based on latest NOSH - 36,896
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 27.59 30.41 33.59 37.06 41.13 47.77 50.85 -33.40%
EPS -4.69 -1.08 -0.14 0.47 0.48 0.43 1.04 -
DPS 0.14 0.14 0.14 0.14 0.20 0.20 0.20 -21.11%
NAPS 0.2108 0.2496 0.2698 0.0959 0.1357 0.2401 0.1365 33.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.57 0.54 0.60 0.69 0.70 0.69 0.79 -
P/RPS 0.32 0.28 0.29 0.18 0.23 0.20 0.21 32.31%
P/EPS -1.88 -7.80 -67.34 14.21 19.59 21.64 10.38 -
EY -53.20 -12.82 -1.48 7.03 5.10 4.62 9.63 -
DY 1.63 1.70 1.49 2.17 2.14 2.15 1.88 -9.05%
P/NAPS 0.42 0.34 0.36 0.69 0.70 0.39 0.79 -34.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 02/03/07 29/11/06 28/08/06 30/05/06 27/02/06 28/11/05 25/08/05 -
Price 0.59 0.56 0.60 0.62 0.67 0.71 0.75 -
P/RPS 0.33 0.29 0.29 0.16 0.22 0.20 0.20 39.50%
P/EPS -1.95 -8.09 -67.34 12.77 18.75 22.27 9.86 -
EY -51.40 -12.36 -1.48 7.83 5.33 4.49 10.15 -
DY 1.58 1.64 1.49 2.42 2.24 2.09 1.98 -13.93%
P/NAPS 0.43 0.35 0.36 0.62 0.67 0.40 0.75 -30.91%

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