[JETSON] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -4.58%
YoY- -48.53%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 107,888 162,926 169,360 143,905 169,001 112,386 82,862 4.49%
PBT -8,273 182 -3,980 6,957 11,014 8,117 1,752 -
Tax -26 -669 -1,185 -2,444 -2,245 -1,494 -414 -36.94%
NP -8,300 -486 -5,165 4,513 8,769 6,622 1,337 -
-
NP to SH -7,864 181 -5,165 4,513 8,769 6,622 1,337 -
-
Tax Rate - 367.58% - 35.13% 20.38% 18.41% 23.63% -
Total Cost 116,188 163,413 174,525 139,392 160,232 105,764 81,525 6.07%
-
Net Worth 97,610 92,061 88,045 88,466 73,684 66,212 61,137 8.10%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,223 1,046 - - - - - -
Div Payout % 0.00% 576.92% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 97,610 92,061 88,045 88,466 73,684 66,212 61,137 8.10%
NOSH 61,182 52,307 50,311 46,561 22,672 21,852 21,757 18.79%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -7.69% -0.30% -3.05% 3.14% 5.19% 5.89% 1.61% -
ROE -8.06% 0.20% -5.87% 5.10% 11.90% 10.00% 2.19% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 176.34 311.48 336.62 309.07 745.42 514.30 380.85 -12.03%
EPS -12.85 0.75 -10.27 9.69 38.68 30.31 6.15 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5954 1.76 1.75 1.90 3.25 3.03 2.81 -8.99%
Adjusted Per Share Value based on latest NOSH - 46,621
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 40.26 60.80 63.20 53.70 63.07 41.94 30.92 4.49%
EPS -2.93 0.07 -1.93 1.68 3.27 2.47 0.50 -
DPS 0.46 0.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3643 0.3436 0.3286 0.3301 0.275 0.2471 0.2282 8.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.54 0.69 0.98 1.31 2.47 1.61 2.50 -
P/RPS 0.31 0.22 0.29 0.42 0.33 0.31 0.66 -11.82%
P/EPS -4.20 199.04 -9.55 13.51 6.39 5.31 40.67 -
EY -23.80 0.50 -10.48 7.40 15.66 18.82 2.46 -
DY 3.70 2.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.56 0.69 0.76 0.53 0.89 -14.81%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 29/11/04 20/11/03 27/11/02 26/11/01 28/11/00 -
Price 0.56 0.71 0.90 1.30 1.04 2.20 1.93 -
P/RPS 0.32 0.23 0.27 0.42 0.14 0.43 0.51 -7.47%
P/EPS -4.36 204.81 -8.77 13.41 2.69 7.26 31.40 -
EY -22.95 0.49 -11.41 7.46 37.19 13.78 3.18 -
DY 3.57 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.51 0.68 0.32 0.73 0.69 -10.69%

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