[JETSON] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -85.55%
YoY- 235.12%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 36,087 30,277 30,088 52,816 25,086 27,741 23,459 7.43%
PBT -2,026 1,669 -974 1,063 -765 1,101 -3,674 -9.43%
Tax -25 -165 -82 -117 -8 -2 283 -
NP -2,051 1,504 -1,056 946 -773 1,099 -3,391 -8.03%
-
NP to SH -2,067 1,369 -1,089 981 -726 1,087 -3,391 -7.91%
-
Tax Rate - 9.89% - 11.01% - 0.18% - -
Total Cost 38,138 28,773 31,144 51,870 25,859 26,642 26,850 6.01%
-
Net Worth 118,137 109,033 113,146 112,156 89,610 80,348 76,862 7.41%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 118,137 109,033 113,146 112,156 89,610 80,348 76,862 7.41%
NOSH 81,699 63,971 64,437 64,539 59,024 59,398 59,179 5.51%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -5.68% 4.97% -3.51% 1.79% -3.08% 3.96% -14.46% -
ROE -1.75% 1.26% -0.96% 0.87% -0.81% 1.35% -4.41% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 44.17 47.33 46.69 81.84 42.50 46.70 39.64 1.81%
EPS -2.53 2.14 -1.69 1.52 -1.23 1.83 -5.73 -12.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.446 1.7044 1.7559 1.7378 1.5182 1.3527 1.2988 1.80%
Adjusted Per Share Value based on latest NOSH - 64,539
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 9.38 7.87 7.82 13.72 6.52 7.21 6.10 7.42%
EPS -0.54 0.36 -0.28 0.25 -0.19 0.28 -0.88 -7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.307 0.2833 0.294 0.2914 0.2328 0.2088 0.1997 7.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.45 1.49 1.28 2.08 0.50 0.61 0.56 -
P/RPS 3.28 3.15 2.74 2.54 1.18 1.31 1.41 15.09%
P/EPS -57.31 69.63 -75.74 136.84 -40.65 33.33 -9.77 34.25%
EY -1.74 1.44 -1.32 0.73 -2.46 3.00 -10.23 -25.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.87 0.73 1.20 0.33 0.45 0.43 15.08%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 18/05/12 30/05/11 27/05/10 26/05/09 27/05/08 29/05/07 -
Price 1.37 1.34 1.28 1.92 0.50 0.62 0.60 -
P/RPS 3.10 2.83 2.74 2.35 1.18 1.33 1.51 12.72%
P/EPS -54.15 62.62 -75.74 126.32 -40.65 33.88 -10.47 31.47%
EY -1.85 1.60 -1.32 0.79 -2.46 2.95 -9.55 -23.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 0.73 1.10 0.33 0.46 0.46 12.83%

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