[JETSON] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 77.13%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 83,847 76,833 72,407 81,684 58,479 39,978 15.95%
PBT 298 -5,553 3,617 6,116 5,111 512 -10.25%
Tax -289 -289 -1,252 -880 -1,008 165 -
NP 9 -5,842 2,365 5,236 4,103 677 -57.83%
-
NP to SH 491 -5,842 2,365 5,236 4,103 677 -6.21%
-
Tax Rate 96.98% - 34.61% 14.39% 19.72% -32.23% -
Total Cost 83,838 82,675 70,042 76,448 54,376 39,301 16.35%
-
Net Worth 52,234 87,113 87,083 73,018 65,987 60,734 -2.96%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 783 - - - - - -
Div Payout % 159.57% - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 52,234 87,113 87,083 73,018 65,987 60,734 -2.96%
NOSH 52,234 49,216 45,833 22,676 21,778 21,768 19.12%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.01% -7.60% 3.27% 6.41% 7.02% 1.69% -
ROE 0.94% -6.71% 2.72% 7.17% 6.22% 1.11% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 160.52 156.11 157.98 360.21 268.52 183.65 -2.65%
EPS 1.04 -11.87 5.16 23.09 18.84 3.11 -19.66%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.77 1.90 3.22 3.03 2.79 -18.54%
Adjusted Per Share Value based on latest NOSH - 22,673
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.29 28.67 27.02 30.48 21.82 14.92 15.95%
EPS 0.18 -2.18 0.88 1.95 1.53 0.25 -6.35%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.3251 0.325 0.2725 0.2463 0.2266 -2.96%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.79 1.04 1.26 2.70 1.68 2.93 -
P/RPS 0.49 0.67 0.80 0.75 0.63 1.60 -21.06%
P/EPS 84.04 -8.76 24.42 11.69 8.92 94.21 -2.25%
EY 1.19 -11.41 4.10 8.55 11.21 1.06 2.33%
DY 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.66 0.84 0.55 1.05 -5.52%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 27/08/04 22/08/03 26/08/02 27/08/01 29/08/00 -
Price 0.75 1.00 1.44 2.70 2.10 2.92 -
P/RPS 0.47 0.64 0.91 0.75 0.78 1.59 -21.62%
P/EPS 79.79 -8.42 27.91 11.69 11.15 93.89 -3.20%
EY 1.25 -11.87 3.58 8.55 8.97 1.07 3.15%
DY 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.56 0.76 0.84 0.69 1.05 -6.50%

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