[JETSON] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -16.99%
YoY- 192.81%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 122,631 109,931 111,039 111,925 114,580 127,026 130,170 -3.88%
PBT -153 499 -2,241 9,921 11,787 15,020 16,256 -
Tax 6,111 -385 -254 -256 -250 -13,741 -13,182 -
NP 5,958 114 -2,495 9,665 11,537 1,279 3,074 55.26%
-
NP to SH 6,788 -388 -3,133 8,860 10,673 1,371 3,246 63.30%
-
Tax Rate - 77.15% - 2.58% 2.12% 91.48% 81.09% -
Total Cost 116,673 109,817 113,534 102,260 103,043 125,747 127,096 -5.53%
-
Net Worth 64,524 99,988 91,346 89,610 91,159 94,151 94,814 -22.57%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 64,524 99,988 91,346 89,610 91,159 94,151 94,814 -22.57%
NOSH 64,524 59,112 59,296 59,024 59,414 59,285 59,177 5.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.86% 0.10% -2.25% 8.64% 10.07% 1.01% 2.36% -
ROE 10.52% -0.39% -3.43% 9.89% 11.71% 1.46% 3.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 190.05 185.97 187.26 189.63 192.85 214.26 219.96 -9.26%
EPS 10.52 -0.66 -5.28 15.01 17.96 2.31 5.49 54.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.6915 1.5405 1.5182 1.5343 1.5881 1.6022 -26.90%
Adjusted Per Share Value based on latest NOSH - 59,024
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 45.76 41.02 41.44 41.77 42.76 47.40 48.58 -3.89%
EPS 2.53 -0.14 -1.17 3.31 3.98 0.51 1.21 63.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2408 0.3731 0.3409 0.3344 0.3402 0.3514 0.3538 -22.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.54 1.82 0.49 0.50 0.52 0.60 0.61 -
P/RPS 1.34 0.98 0.26 0.26 0.27 0.28 0.28 183.17%
P/EPS 24.14 -277.28 -9.27 3.33 2.89 25.95 11.12 67.42%
EY 4.14 -0.36 -10.78 30.02 34.55 3.85 8.99 -40.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.08 0.32 0.33 0.34 0.38 0.38 253.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 18/08/09 26/05/09 26/02/09 27/11/08 26/08/08 -
Price 2.00 2.54 0.69 0.50 0.50 0.50 0.60 -
P/RPS 1.05 1.37 0.37 0.26 0.26 0.23 0.27 146.68%
P/EPS 19.01 -386.97 -13.06 3.33 2.78 21.62 10.94 44.39%
EY 5.26 -0.26 -7.66 30.02 35.93 4.63 9.14 -30.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 0.45 0.33 0.33 0.31 0.37 207.05%

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