[JETSON] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -41.21%
YoY- -65.24%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 138,584 145,345 157,614 169,118 191,846 189,984 175,583 -14.55%
PBT -6,643 -2,867 2,164 2,398 4,435 95 354 -
Tax -3,058 3,237 1,315 869 834 3,796 5,513 -
NP -9,701 370 3,479 3,267 5,269 3,891 5,867 -
-
NP to SH -5,356 2,296 4,501 2,953 5,023 4,706 6,617 -
-
Tax Rate - - -60.77% -36.24% -18.80% -3,995.79% -1,557.34% -
Total Cost 148,285 144,975 154,135 165,851 186,577 186,093 169,716 -8.58%
-
Net Worth 107,550 110,728 113,996 113,146 64,468 114,679 111,395 -2.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 965 965 - - - - - -
Div Payout % 0.00% 42.06% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 107,550 110,728 113,996 113,146 64,468 114,679 111,395 -2.30%
NOSH 64,525 64,376 64,393 64,437 64,468 66,923 64,629 -0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.00% 0.25% 2.21% 1.93% 2.75% 2.05% 3.34% -
ROE -4.98% 2.07% 3.95% 2.61% 7.79% 4.10% 5.94% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 214.77 225.77 244.77 262.45 297.58 283.88 271.68 -14.46%
EPS -8.30 3.57 6.99 4.58 7.79 7.03 10.24 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6668 1.72 1.7703 1.7559 1.00 1.7136 1.7236 -2.20%
Adjusted Per Share Value based on latest NOSH - 64,437
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 51.72 54.24 58.82 63.11 71.59 70.90 65.52 -14.55%
EPS -2.00 0.86 1.68 1.10 1.87 1.76 2.47 -
DPS 0.36 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4014 0.4132 0.4254 0.4222 0.2406 0.428 0.4157 -2.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.27 1.00 1.20 1.28 0.89 1.18 1.63 -
P/RPS 0.59 0.44 0.49 0.49 0.30 0.42 0.60 -1.11%
P/EPS -15.30 28.04 17.17 27.93 11.42 16.78 15.92 -
EY -6.54 3.57 5.82 3.58 8.75 5.96 6.28 -
DY 1.18 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.58 0.68 0.73 0.89 0.69 0.95 -13.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 23/08/11 30/05/11 24/02/11 30/11/10 26/08/10 -
Price 1.41 1.37 1.01 1.28 0.96 1.09 1.27 -
P/RPS 0.66 0.61 0.41 0.49 0.32 0.38 0.47 25.32%
P/EPS -16.99 38.41 14.45 27.93 12.32 15.50 12.40 -
EY -5.89 2.60 6.92 3.58 8.12 6.45 8.06 -
DY 1.06 1.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.80 0.57 0.73 0.96 0.64 0.74 9.65%

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