[JETSON] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -86.1%
YoY- -66.14%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 27,170 42,831 37,428 37,046 36,345 24,394 25,105 1.32%
PBT 427 397 -2,789 1,788 3,520 3,870 115 24.42%
Tax -280 -215 -327 -787 -564 -592 -6 89.68%
NP 147 182 -3,116 1,001 2,956 3,278 109 5.10%
-
NP to SH 107 182 -3,116 1,001 2,956 3,278 109 -0.30%
-
Tax Rate 65.57% 54.16% - 44.02% 16.02% 15.30% 5.22% -
Total Cost 27,023 42,649 40,544 36,045 33,389 21,116 24,996 1.30%
-
Net Worth 36,896 52,000 89,799 89,538 70,327 65,124 60,167 -7.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 553 780 - - - - - -
Div Payout % 517.24% 428.57% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 36,896 52,000 89,799 89,538 70,327 65,124 60,167 -7.82%
NOSH 36,896 52,000 49,070 45,917 22,326 21,780 21,800 9.16%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.54% 0.42% -8.33% 2.70% 8.13% 13.44% 0.43% -
ROE 0.29% 0.35% -3.47% 1.12% 4.20% 5.03% 0.18% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 73.64 82.37 76.27 80.68 162.79 112.00 115.16 -7.17%
EPS 0.18 0.41 -6.35 2.18 13.24 15.05 0.50 -15.65%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.83 1.95 3.15 2.99 2.76 -15.55%
Adjusted Per Share Value based on latest NOSH - 45,917
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.06 11.13 9.72 9.63 9.44 6.34 6.52 1.33%
EPS 0.03 0.05 -0.81 0.26 0.77 0.85 0.03 0.00%
DPS 0.14 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.1351 0.2333 0.2326 0.1827 0.1692 0.1563 -7.81%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.69 0.93 1.18 1.09 2.66 1.30 4.00 -
P/RPS 0.94 1.13 1.55 1.35 1.63 1.16 3.47 -19.55%
P/EPS 237.93 265.71 -18.58 50.00 20.09 8.64 800.00 -18.29%
EY 0.42 0.38 -5.38 2.00 4.98 11.58 0.13 21.57%
DY 2.17 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.93 0.64 0.56 0.84 0.43 1.45 -11.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 19/05/05 25/05/04 29/05/03 20/05/02 30/05/01 30/05/00 -
Price 0.62 0.88 1.09 1.19 2.92 1.51 3.48 -
P/RPS 0.84 1.07 1.43 1.47 1.79 1.35 3.02 -19.19%
P/EPS 213.79 251.43 -17.17 54.59 22.05 10.03 696.00 -17.85%
EY 0.47 0.40 -5.83 1.83 4.53 9.97 0.14 22.35%
DY 2.42 1.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.88 0.60 0.61 0.93 0.51 1.26 -11.14%

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