[JETSON] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 31.93%
YoY- 55.68%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 114,580 127,026 130,170 134,735 130,453 113,574 107,225 4.50%
PBT 11,787 15,020 16,256 3,000 -1,775 -17,526 -22,546 -
Tax -250 -13,741 -13,182 -12,955 -12,670 3,081 2,594 -
NP 11,537 1,279 3,074 -9,955 -14,445 -14,445 -19,952 -
-
NP to SH 10,673 1,371 3,246 -9,546 -14,024 -14,024 -19,126 -
-
Tax Rate 2.12% 91.48% 81.09% 431.83% - - - -
Total Cost 103,043 125,747 127,096 144,690 144,898 128,019 127,177 -13.03%
-
Net Worth 91,159 94,151 94,814 80,348 59,098 77,861 76,117 12.71%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 91,159 94,151 94,814 80,348 59,098 77,861 76,117 12.71%
NOSH 59,414 59,285 59,177 59,398 59,098 59,057 58,615 0.90%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.07% 1.01% 2.36% -7.39% -11.07% -12.72% -18.61% -
ROE 11.71% 1.46% 3.42% -11.88% -23.73% -18.01% -25.13% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 192.85 214.26 219.96 226.83 220.74 192.31 182.93 3.56%
EPS 17.96 2.31 5.49 -16.07 -23.73 -23.75 -32.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5343 1.5881 1.6022 1.3527 1.00 1.3184 1.2986 11.70%
Adjusted Per Share Value based on latest NOSH - 59,398
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.76 47.40 48.58 50.28 48.68 42.38 40.01 4.51%
EPS 3.98 0.51 1.21 -3.56 -5.23 -5.23 -7.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3402 0.3514 0.3538 0.2998 0.2205 0.2906 0.2841 12.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.52 0.60 0.61 0.61 0.60 0.57 0.68 -
P/RPS 0.27 0.28 0.28 0.27 0.27 0.30 0.37 -18.86%
P/EPS 2.89 25.95 11.12 -3.80 -2.53 -2.40 -2.08 -
EY 34.55 3.85 8.99 -26.35 -39.55 -41.66 -47.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.38 0.45 0.60 0.43 0.52 -24.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 26/08/08 27/05/08 29/02/08 27/11/07 28/08/07 -
Price 0.50 0.50 0.60 0.62 0.64 0.60 0.52 -
P/RPS 0.26 0.23 0.27 0.27 0.29 0.31 0.28 -4.79%
P/EPS 2.78 21.62 10.94 -3.86 -2.70 -2.53 -1.59 -
EY 35.93 4.63 9.14 -25.92 -37.08 -39.58 -62.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.37 0.46 0.64 0.46 0.40 -11.98%

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