[JETSON] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 12.52%
YoY- -299.71%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 32,392 27,657 41,016 39,404 35,361 45,339 34,086 -0.84%
PBT -26 -2,243 -98 -2,763 1,829 2,596 1,241 -
Tax 220 226 -170 37 -464 -315 -416 -
NP 194 -2,017 -268 -2,726 1,365 2,281 825 -21.42%
-
NP to SH 381 -2,031 310 -2,726 1,365 2,281 825 -12.07%
-
Tax Rate - - - - 25.37% 12.13% 33.52% -
Total Cost 32,198 29,674 41,284 42,130 33,996 43,058 33,261 -0.53%
-
Net Worth 76,117 103,846 52,542 87,094 87,030 73,010 65,956 2.41%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 76,117 103,846 52,542 87,094 87,030 73,010 65,956 2.41%
NOSH 58,615 61,732 52,542 49,205 45,805 22,673 21,767 17.94%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.60% -7.29% -0.65% -6.92% 3.86% 5.03% 2.42% -
ROE 0.50% -1.96% 0.59% -3.13% 1.57% 3.12% 1.25% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 55.26 44.80 78.06 80.08 77.20 199.96 156.59 -15.92%
EPS 0.65 -3.29 0.63 -5.54 2.98 10.06 3.79 -25.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2986 1.6822 1.00 1.77 1.90 3.22 3.03 -13.16%
Adjusted Per Share Value based on latest NOSH - 49,205
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.09 10.32 15.31 14.70 13.20 16.92 12.72 -0.84%
EPS 0.14 -0.76 0.12 -1.02 0.51 0.85 0.31 -12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2841 0.3875 0.1961 0.325 0.3248 0.2725 0.2461 2.42%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.68 0.60 0.79 1.04 1.26 2.70 1.68 -
P/RPS 1.23 1.34 1.01 1.30 1.63 1.35 1.07 2.34%
P/EPS 104.62 -18.24 133.90 -18.77 42.28 26.84 44.33 15.37%
EY 0.96 -5.48 0.75 -5.33 2.37 3.73 2.26 -13.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.79 0.59 0.66 0.84 0.55 -0.93%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 25/08/05 27/08/04 22/08/03 26/08/02 27/08/01 -
Price 0.52 0.60 0.75 1.00 1.44 2.70 2.10 -
P/RPS 0.94 1.34 0.96 1.25 1.87 1.35 1.34 -5.73%
P/EPS 80.00 -18.24 127.12 -18.05 48.32 26.84 55.41 6.30%
EY 1.25 -5.48 0.79 -5.54 2.07 3.73 1.80 -5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.75 0.56 0.76 0.84 0.69 -8.68%

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