[JETSON] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 176.84%
YoY- -36.4%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 135,657 138,584 191,846 122,631 114,580 130,452 106,200 4.16%
PBT -261 -6,643 4,435 -162 11,787 -1,775 -20,663 -51.70%
Tax 346 -3,058 834 6,111 -250 -16,850 2,038 -25.56%
NP 85 -9,701 5,269 5,949 11,537 -18,625 -18,625 -
-
NP to SH 273 -5,356 4,661 6,788 10,673 -18,041 -18,041 -
-
Tax Rate - - -18.80% - 2.12% - - -
Total Cost 135,572 148,285 186,577 116,682 103,043 149,077 124,825 1.38%
-
Net Worth 97,303 110,397 114,937 104,255 90,682 78,573 81,899 2.91%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 965 - - - - 900 -
Div Payout % - 0.00% - - - - 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 97,303 110,397 114,937 104,255 90,682 78,573 81,899 2.91%
NOSH 66,341 64,390 64,412 59,252 59,195 58,984 60,056 1.67%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.06% -7.00% 2.75% 4.85% 10.07% -14.28% -17.54% -
ROE 0.28% -4.85% 4.06% 6.51% 11.77% -22.96% -22.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 204.48 215.23 297.84 206.96 193.56 221.16 176.83 2.44%
EPS 0.41 -8.30 7.24 11.46 18.03 -30.49 -30.04 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.4667 1.7145 1.7844 1.7595 1.5319 1.3321 1.3637 1.21%
Adjusted Per Share Value based on latest NOSH - 64,524
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.25 36.01 49.85 31.86 29.77 33.89 27.59 4.16%
EPS 0.07 -1.39 1.21 1.76 2.77 -4.69 -4.69 -
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.2528 0.2868 0.2986 0.2709 0.2356 0.2042 0.2128 2.90%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.17 1.27 0.89 2.54 0.52 0.60 0.57 -
P/RPS 0.57 0.59 0.30 1.23 0.27 0.27 0.32 10.09%
P/EPS 284.32 -15.27 12.30 22.17 2.88 -1.96 -1.90 -
EY 0.35 -6.55 8.13 4.51 34.67 -50.98 -52.70 -
DY 0.00 1.18 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.80 0.74 0.50 1.44 0.34 0.45 0.42 11.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 24/02/10 26/02/09 29/02/08 02/03/07 -
Price 1.21 1.41 0.96 2.00 0.50 0.64 0.59 -
P/RPS 0.59 0.66 0.32 0.97 0.26 0.29 0.33 10.15%
P/EPS 294.04 -16.95 13.27 17.46 2.77 -2.09 -1.96 -
EY 0.34 -5.90 7.54 5.73 36.06 -47.79 -50.92 -
DY 0.00 1.06 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 0.82 0.82 0.54 1.14 0.33 0.48 0.43 11.34%

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