[JETSON] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 58.32%
YoY- 68.09%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 196,754 106,950 113,149 117,718 107,888 162,926 169,360 2.52%
PBT 3,582 3,240 18,302 -4,090 -8,273 182 -3,980 -
Tax -3,330 -244 -64 986 -26 -669 -1,185 18.78%
NP 252 2,996 18,238 -3,104 -8,300 -486 -5,165 -
-
NP to SH 493 3,269 18,017 -2,509 -7,864 181 -5,165 -
-
Tax Rate 92.96% 7.53% 0.35% - - 367.58% - -
Total Cost 196,502 103,954 94,910 120,822 116,188 163,413 174,525 1.99%
-
Net Worth 111,233 99,461 93,999 77,781 97,610 92,061 88,045 3.97%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 1,223 1,046 - -
Div Payout % - - - - 0.00% 576.92% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 111,233 99,461 93,999 77,781 97,610 92,061 88,045 3.97%
NOSH 64,912 58,800 59,189 58,996 61,182 52,307 50,311 4.33%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.13% 2.80% 16.12% -2.64% -7.69% -0.30% -3.05% -
ROE 0.44% 3.29% 19.17% -3.23% -8.06% 0.20% -5.87% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 303.11 181.89 191.16 199.53 176.34 311.48 336.62 -1.73%
EPS 0.76 5.56 30.44 -4.25 -12.85 0.75 -10.27 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 1.7136 1.6915 1.5881 1.3184 1.5954 1.76 1.75 -0.34%
Adjusted Per Share Value based on latest NOSH - 59,057
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 73.42 39.91 42.23 43.93 40.26 60.80 63.20 2.52%
EPS 0.18 1.22 6.72 -0.94 -2.93 0.07 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.46 0.39 0.00 -
NAPS 0.4151 0.3712 0.3508 0.2903 0.3643 0.3436 0.3286 3.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.18 1.82 0.60 0.57 0.54 0.69 0.98 -
P/RPS 0.39 1.00 0.31 0.29 0.31 0.22 0.29 5.05%
P/EPS 155.26 32.73 1.97 -13.40 -4.20 199.04 -9.55 -
EY 0.64 3.05 50.73 -7.46 -23.80 0.50 -10.48 -
DY 0.00 0.00 0.00 0.00 3.70 2.90 0.00 -
P/NAPS 0.69 1.08 0.38 0.43 0.34 0.39 0.56 3.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 25/11/09 27/11/08 27/11/07 29/11/06 28/11/05 29/11/04 -
Price 1.09 2.54 0.50 0.60 0.56 0.71 0.90 -
P/RPS 0.36 1.40 0.26 0.30 0.32 0.23 0.27 4.90%
P/EPS 143.42 45.68 1.64 -14.11 -4.36 204.81 -8.77 -
EY 0.70 2.19 60.88 -7.09 -22.95 0.49 -11.41 -
DY 0.00 0.00 0.00 0.00 3.57 2.82 0.00 -
P/NAPS 0.64 1.50 0.31 0.46 0.35 0.40 0.51 3.85%

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