[JETSON] YoY Cumulative 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- 43.13%
YoY- -48.53%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 80,916 122,195 127,020 107,929 126,751 84,290 62,147 4.49%
PBT -6,205 137 -2,985 5,218 8,261 6,088 1,314 -
Tax -20 -502 -889 -1,833 -1,684 -1,121 -311 -36.69%
NP -6,225 -365 -3,874 3,385 6,577 4,967 1,003 -
-
NP to SH -5,898 136 -3,874 3,385 6,577 4,967 1,003 -
-
Tax Rate - 366.42% - 35.13% 20.38% 18.41% 23.67% -
Total Cost 87,141 122,560 130,894 104,544 120,174 79,323 61,144 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 917 784 - - - - - -
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 -6.04% 0.15% -4.40% 3.83% 8.93% 7.50% 1.64% -
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 132.25 233.61 252.47 231.80 559.06 385.73 285.64 -12.03%
EPS -9.64 0.56 -7.70 7.27 29.01 22.73 4.61 -
DPS 1.50 1.50 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 21.02 31.75 33.00 28.04 32.93 21.90 16.15 4.48%
EPS -1.53 0.04 -1.01 0.88 1.71 1.29 0.26 -
DPS 0.24 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2536 0.2392 0.2288 0.2299 0.1915 0.172 0.1589 8.09%
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 0.41 0.30 0.39 0.57 0.44 0.42 0.88 -11.94%
P/EPS -5.60 265.38 -12.73 18.02 8.51 7.08 54.23 -
EY -17.85 0.38 -7.86 5.55 11.74 14.12 1.84 -
DY 2.78 2.17 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 0.42 0.30 0.36 0.56 0.19 0.57 0.68 -7.71%
P/EPS -5.81 273.08 -11.69 17.88 3.59 9.68 41.87 -
EY -17.21 0.37 -8.56 5.59 27.89 10.33 2.39 -
DY 2.68 2.11 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