[JETSON] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1998.13%
YoY- -755.16%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 26,941 27,827 32,392 27,657 41,016 39,404 35,361 -4.42%
PBT 1,068 13,230 -26 -2,243 -98 -2,763 1,829 -8.56%
Tax -5 -7 220 226 -170 37 -464 -52.97%
NP 1,063 13,223 194 -2,017 -268 -2,726 1,365 -4.07%
-
NP to SH 1,180 13,173 381 -2,031 310 -2,726 1,365 -2.39%
-
Tax Rate 0.47% 0.05% - - - - 25.37% -
Total Cost 25,878 14,604 32,198 29,674 41,284 42,130 33,996 -4.44%
-
Net Worth 91,346 94,814 76,117 103,846 52,542 87,094 87,030 0.80%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 91,346 94,814 76,117 103,846 52,542 87,094 87,030 0.80%
NOSH 59,296 59,177 58,615 61,732 52,542 49,205 45,805 4.39%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.95% 47.52% 0.60% -7.29% -0.65% -6.92% 3.86% -
ROE 1.29% 13.89% 0.50% -1.96% 0.59% -3.13% 1.57% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 45.43 47.02 55.26 44.80 78.06 80.08 77.20 -8.45%
EPS 1.99 22.26 0.65 -3.29 0.63 -5.54 2.98 -6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5405 1.6022 1.2986 1.6822 1.00 1.77 1.90 -3.43%
Adjusted Per Share Value based on latest NOSH - 61,732
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.05 10.38 12.09 10.32 15.31 14.70 13.20 -4.43%
EPS 0.44 4.92 0.14 -0.76 0.12 -1.02 0.51 -2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3409 0.3538 0.2841 0.3875 0.1961 0.325 0.3248 0.80%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.49 0.61 0.68 0.60 0.79 1.04 1.26 -
P/RPS 1.08 1.30 1.23 1.34 1.01 1.30 1.63 -6.62%
P/EPS 24.62 2.74 104.62 -18.24 133.90 -18.77 42.28 -8.61%
EY 4.06 36.49 0.96 -5.48 0.75 -5.33 2.37 9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.52 0.36 0.79 0.59 0.66 -11.35%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 26/08/08 28/08/07 28/08/06 25/08/05 27/08/04 22/08/03 -
Price 0.69 0.60 0.52 0.60 0.75 1.00 1.44 -
P/RPS 1.52 1.28 0.94 1.34 0.96 1.25 1.87 -3.39%
P/EPS 34.67 2.70 80.00 -18.24 127.12 -18.05 48.32 -5.37%
EY 2.88 37.10 1.25 -5.48 0.79 -5.54 2.07 5.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.40 0.36 0.75 0.56 0.76 -8.35%

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