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

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	106,201	117,023	129,282	142,641	158,302	183,872	195,711	-33.39%
YoY %	-9.25%	-9.48%	-9.37%	-9.89%	-13.91%	-6.05%	-	-
Horiz. %	54.26%	59.79%	66.06%	72.88%	80.89%	93.95%	100.00%	-
PBT	-20,662	-5,403	-1,177	968	938	1,559	4,288	-
YoY %	-282.42%	-359.05%	-221.59%	3.20%	-39.83%	-63.64%	-	-
Horiz. %	-481.86%	-126.00%	-27.45%	22.57%	21.88%	36.36%	100.00%	-
Tax	2,037	1,089	842	446	511	-482	-868	-
YoY %	87.05%	29.33%	88.79%	-12.72%	206.02%	44.47%	-	-
Horiz. %	-234.68%	-125.46%	-97.00%	-51.38%	-58.87%	55.53%	100.00%	-
NP	-18,625	-4,314	-335	1,414	1,449	1,077	3,420	-
YoY %	-331.73%	-1,187.76%	-123.69%	-2.42%	34.54%	-68.51%	-	-
Horiz. %	-544.59%	-126.14%	-9.80%	41.35%	42.37%	31.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-18,040	-4,167	-550	1,791	1,866	1,674	3,998	-
YoY %	-332.93%	-657.64%	-130.71%	-4.02%	11.47%	-58.13%	-	-
Horiz. %	-451.23%	-104.23%	-13.76%	44.80%	46.67%	41.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-46.07%	-54.48%	30.92%	20.24%	-
YoY %	-	-	-	15.44%	-276.20%	52.77%	-	-
Horiz. %	-	-	-	-227.62%	-269.17%	152.77%	100.00%	-
Total Cost	124,826	121,337	129,617	141,227	156,853	182,795	192,291	-24.96%
YoY %	2.88%	-6.39%	-8.22%	-9.96%	-14.19%	-4.94%	-	-
Horiz. %	64.92%	63.10%	67.41%	73.44%	81.57%	95.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	81,127	96,062	103,846	36,896	52,222	92,399	52,542	33.48%
YoY %	-15.55%	-7.50%	181.46%	-29.35%	-43.48%	75.86%	-	-
Horiz. %	154.40%	182.83%	197.64%	70.22%	99.39%	175.86%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	553	553	553	553	780	780	780	-20.44%
YoY %	0.00%	0.00%	0.00%	-29.10%	0.00%	0.00%	-	-
Horiz. %	70.90%	70.90%	70.90%	70.90%	100.00%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	30.90%	41.80%	46.59%	19.51%	-
YoY %	0.00%	0.00%	0.00%	-26.08%	-10.28%	138.80%	-	-
Horiz. %	0.00%	0.00%	0.00%	158.38%	214.25%	238.80%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	81,127	96,062	103,846	36,896	52,222	92,399	52,542	33.48%
YoY %	-15.55%	-7.50%	181.46%	-29.35%	-43.48%	75.86%	-	-
Horiz. %	154.40%	182.83%	197.64%	70.22%	99.39%	175.86%	100.00%	-
NOSH	59,490	60,212	61,732	36,896	52,222	52,499	52,542	8.60%
YoY %	-1.20%	-2.46%	67.31%	-29.35%	-0.53%	-0.08%	-	-
Horiz. %	113.22%	114.60%	117.49%	70.22%	99.39%	99.92%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	-17.54%	-3.69%	-0.26%	0.99%	0.92%	0.59%	1.75%	-
YoY %	-375.34%	-1,319.23%	-126.26%	7.61%	55.93%	-66.29%	-	-
Horiz. %	-1,002.29%	-210.86%	-14.86%	56.57%	52.57%	33.71%	100.00%	-
ROE	-22.24%	-4.34%	-0.53%	4.85%	3.57%	1.81%	7.61%	-
YoY %	-412.44%	-718.87%	-110.93%	35.85%	97.24%	-76.22%	-	-
Horiz. %	-292.25%	-57.03%	-6.96%	63.73%	46.91%	23.78%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	178.52	194.35	209.42	386.60	303.13	350.23	372.48	-38.67%
YoY %	-8.15%	-7.20%	-45.83%	27.54%	-13.45%	-5.97%	-	-
Horiz. %	47.93%	52.18%	56.22%	103.79%	81.38%	94.03%	100.00%	-
EPS	-30.32	-6.92	-0.89	4.85	3.57	3.19	7.61	-
YoY %	-338.15%	-677.53%	-118.35%	35.85%	11.91%	-58.08%	-	-
Horiz. %	-398.42%	-90.93%	-11.70%	63.73%	46.91%	41.92%	100.00%	-
DPS	0.93	0.92	0.90	1.50	1.50	1.49	1.48	-26.57%
YoY %	1.09%	2.22%	-40.00%	0.00%	0.67%	0.68%	-	-
Horiz. %	62.84%	62.16%	60.81%	101.35%	101.35%	100.68%	100.00%	-
NAPS	1.3637	1.5954	1.6822	1.00	1.00	1.76	1.00	22.90%
YoY %	-14.52%	-5.16%	68.22%	0.00%	-43.18%	76.00%	-	-
Horiz. %	136.37%	159.54%	168.22%	100.00%	100.00%	176.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 36,896
RPS	39.63	43.67	48.25	53.23	59.08	68.62	73.04	-33.40%
YoY %	-9.25%	-9.49%	-9.36%	-9.90%	-13.90%	-6.05%	-	-
Horiz. %	54.26%	59.79%	66.06%	72.88%	80.89%	93.95%	100.00%	-
EPS	-6.73	-1.56	-0.21	0.67	0.70	0.62	1.49	-
YoY %	-331.41%	-642.86%	-131.34%	-4.29%	12.90%	-58.39%	-	-
Horiz. %	-451.68%	-104.70%	-14.09%	44.97%	46.98%	41.61%	100.00%	-
DPS	0.21	0.21	0.21	0.21	0.29	0.29	0.29	-19.31%
YoY %	0.00%	0.00%	0.00%	-27.59%	0.00%	0.00%	-	-
Horiz. %	72.41%	72.41%	72.41%	72.41%	100.00%	100.00%	100.00%	-
NAPS	0.3028	0.3585	0.3875	0.1377	0.1949	0.3448	0.1961	33.48%
YoY %	-15.54%	-7.48%	181.41%	-29.35%	-43.47%	75.83%	-	-
Horiz. %	154.41%	182.81%	197.60%	70.22%	99.39%	175.83%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	14.29%	-3.45%	61.11%	-21.74%	15.00%	-4.76%	-	-
Horiz. %	152.38%	133.33%	138.10%	85.71%	109.52%	95.24%	100.00%	-
P/EPS	-1.88	-7.80	-67.34	14.21	19.59	21.64	10.38	-
YoY %	75.90%	88.42%	-573.89%	-27.46%	-9.47%	108.48%	-	-
Horiz. %	-18.11%	-75.14%	-648.75%	136.90%	188.73%	208.48%	100.00%	-
EY	-53.20	-12.82	-1.48	7.03	5.10	4.62	9.63	-
YoY %	-314.98%	-766.22%	-121.05%	37.84%	10.39%	-52.02%	-	-
Horiz. %	-552.44%	-133.13%	-15.37%	73.00%	52.96%	47.98%	100.00%	-
DY	1.63	1.70	1.49	2.17	2.14	2.15	1.88	-9.05%
YoY %	-4.12%	14.09%	-31.34%	1.40%	-0.47%	14.36%	-	-
Horiz. %	86.70%	90.43%	79.26%	115.43%	113.83%	114.36%	100.00%	-
P/NAPS	0.42	0.34	0.36	0.69	0.70	0.39	0.79	-34.29%
YoY %	23.53%	-5.56%	-47.83%	-1.43%	79.49%	-50.63%	-	-
Horiz. %	53.16%	43.04%	45.57%	87.34%	88.61%	49.37%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	13.79%	0.00%	81.25%	-27.27%	10.00%	0.00%	-	-
Horiz. %	165.00%	145.00%	145.00%	80.00%	110.00%	100.00%	100.00%	-
P/EPS	-1.95	-8.09	-67.34	12.77	18.75	22.27	9.86	-
YoY %	75.90%	87.99%	-627.33%	-31.89%	-15.81%	125.86%	-	-
Horiz. %	-19.78%	-82.05%	-682.96%	129.51%	190.16%	225.86%	100.00%	-
EY	-51.40	-12.36	-1.48	7.83	5.33	4.49	10.15	-
YoY %	-315.86%	-735.14%	-118.90%	46.90%	18.71%	-55.76%	-	-
Horiz. %	-506.40%	-121.77%	-14.58%	77.14%	52.51%	44.24%	100.00%	-
DY	1.58	1.64	1.49	2.42	2.24	2.09	1.98	-13.93%
YoY %	-3.66%	10.07%	-38.43%	8.04%	7.18%	5.56%	-	-
Horiz. %	79.80%	82.83%	75.25%	122.22%	113.13%	105.56%	100.00%	-
P/NAPS	0.43	0.35	0.36	0.62	0.67	0.40	0.75	-30.91%
YoY %	22.86%	-2.78%	-41.94%	-7.46%	67.50%	-46.67%	-	-
Horiz. %	57.33%	46.67%	48.00%	82.67%	89.33%	53.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos