[JETSON] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 34.89%
YoY- 108.4%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 111,136 111,702 109,654 167,694 153,666 144,814 163,368 -6.21%
PBT 28,662 -7,400 -3,630 596 -11,106 7,234 12,232 15.23%
Tax -18 440 -108 -578 -578 -2,504 -1,760 -53.37%
NP 28,644 -6,960 -3,738 18 -11,684 4,730 10,472 18.24%
-
NP to SH 28,520 -6,020 -3,846 982 -11,684 4,730 10,472 18.15%
-
Tax Rate 0.06% - - 96.98% - 34.61% 14.39% -
Total Cost 82,492 118,662 113,392 167,676 165,350 140,084 152,896 -9.76%
-
Net Worth 94,841 76,642 107,829 52,234 87,113 87,083 73,018 4.45%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 1,923 1,567 - - - -
Div Payout % - - 0.00% 159.57% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 94,841 76,642 107,829 52,234 87,113 87,083 73,018 4.45%
NOSH 59,194 59,019 64,100 52,234 49,216 45,833 22,676 17.32%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 25.77% -6.23% -3.41% 0.01% -7.60% 3.27% 6.41% -
ROE 30.07% -7.85% -3.57% 1.88% -13.41% 5.43% 14.34% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 187.75 189.26 171.07 321.04 312.22 315.96 720.43 -20.06%
EPS 48.18 -10.20 -6.00 2.08 -23.74 10.32 46.18 0.70%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.6022 1.2986 1.6822 1.00 1.77 1.90 3.22 -10.97%
Adjusted Per Share Value based on latest NOSH - 52,542
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 29.53 29.68 29.14 44.56 40.84 38.48 43.41 -6.21%
EPS 7.58 -1.60 -1.02 0.26 -3.10 1.26 2.78 18.17%
DPS 0.00 0.00 0.51 0.42 0.00 0.00 0.00 -
NAPS 0.252 0.2037 0.2866 0.1388 0.2315 0.2314 0.194 4.45%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.61 0.68 0.60 0.79 1.04 1.26 2.70 -
P/RPS 0.32 0.36 0.35 0.25 0.33 0.40 0.37 -2.38%
P/EPS 1.27 -6.67 -10.00 42.02 -4.38 12.21 5.85 -22.45%
EY 78.98 -15.00 -10.00 2.38 -22.83 8.19 17.10 29.01%
DY 0.00 0.00 5.00 3.80 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.36 0.79 0.59 0.66 0.84 -12.37%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 28/08/06 25/08/05 27/08/04 22/08/03 26/08/02 -
Price 0.60 0.52 0.60 0.75 1.00 1.44 2.70 -
P/RPS 0.32 0.27 0.35 0.23 0.32 0.46 0.37 -2.38%
P/EPS 1.25 -5.10 -10.00 39.89 -4.21 13.95 5.85 -22.66%
EY 80.30 -19.62 -10.00 2.51 -23.74 7.17 17.10 29.37%
DY 0.00 0.00 5.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.36 0.75 0.56 0.76 0.84 -12.76%

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