[JETSON] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -206.71%
YoY- -4436.76%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 80,213 84,862 88,289 80,916 122,195 127,020 107,929 -4.82%
PBT 2,430 13,727 -3,068 -6,205 137 -2,985 5,218 -11.94%
Tax -183 -48 740 -20 -502 -889 -1,833 -31.86%
NP 2,247 13,679 -2,328 -6,225 -365 -3,874 3,385 -6.59%
-
NP to SH 2,452 13,513 -1,882 -5,898 136 -3,874 3,385 -5.22%
-
Tax Rate 7.53% 0.35% - - 366.42% - 35.13% -
Total Cost 77,966 71,183 90,617 87,141 122,560 130,894 104,544 -4.76%
-
Net Worth 99,461 93,999 77,781 97,610 92,061 88,045 88,466 1.96%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 917 784 - - -
Div Payout % - - - 0.00% 576.92% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 99,461 93,999 77,781 97,610 92,061 88,045 88,466 1.96%
NOSH 58,800 59,189 58,996 61,182 52,307 50,311 46,561 3.96%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.80% 16.12% -2.64% -7.69% -0.30% -3.05% 3.14% -
ROE 2.47% 14.38% -2.42% -6.04% 0.15% -4.40% 3.83% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 136.41 143.37 149.65 132.25 233.61 252.47 231.80 -8.45%
EPS 4.17 22.83 -3.19 -9.64 0.56 -7.70 7.27 -8.84%
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 1.6915 1.5881 1.3184 1.5954 1.76 1.75 1.90 -1.91%
Adjusted Per Share Value based on latest NOSH - 60,212
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.84 22.05 22.94 21.02 31.75 33.00 28.04 -4.82%
EPS 0.64 3.51 -0.49 -1.53 0.04 -1.01 0.88 -5.16%
DPS 0.00 0.00 0.00 0.24 0.20 0.00 0.00 -
NAPS 0.2584 0.2442 0.2021 0.2536 0.2392 0.2288 0.2299 1.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.82 0.60 0.57 0.54 0.69 0.98 1.31 -
P/RPS 1.33 0.42 0.38 0.41 0.30 0.39 0.57 15.15%
P/EPS 43.65 2.63 -17.87 -5.60 265.38 -12.73 18.02 15.87%
EY 2.29 38.05 -5.60 -17.85 0.38 -7.86 5.55 -13.70%
DY 0.00 0.00 0.00 2.78 2.17 0.00 0.00 -
P/NAPS 1.08 0.38 0.43 0.34 0.39 0.56 0.69 7.74%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 27/11/07 29/11/06 28/11/05 29/11/04 20/11/03 -
Price 2.54 0.50 0.60 0.56 0.71 0.90 1.30 -
P/RPS 1.86 0.35 0.40 0.42 0.30 0.36 0.56 22.12%
P/EPS 60.91 2.19 -18.81 -5.81 273.08 -11.69 17.88 22.64%
EY 1.64 45.66 -5.32 -17.21 0.37 -8.56 5.59 -18.46%
DY 0.00 0.00 0.00 2.68 2.11 0.00 0.00 -
P/NAPS 1.50 0.31 0.46 0.35 0.40 0.51 0.68 14.08%

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