[JETSON] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -25.2%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 26,089 38,348 50,187 35,522 45,067 25,810 22,170 2.74%
PBT -4,388 -162 2,567 1,602 2,145 977 802 -
Tax 33 -214 -600 -581 -804 -113 -476 -
NP -4,355 -376 1,967 1,021 1,341 864 326 -
-
NP to SH -3,974 -357 1,967 1,021 1,341 864 326 -
-
Tax Rate - - 23.37% 36.27% 37.48% 11.57% 59.35% -
Total Cost 30,444 38,724 48,220 34,501 43,726 24,946 21,844 5.68%
-
Net Worth 96,062 92,399 88,717 88,579 73,684 66,276 61,070 7.83%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 96,062 92,399 88,717 88,579 73,684 66,276 61,070 7.83%
NOSH 60,212 52,499 50,695 46,621 22,672 21,873 21,733 18.50%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -16.69% -0.98% 3.92% 2.87% 2.98% 3.35% 1.47% -
ROE -4.14% -0.39% 2.22% 1.15% 1.82% 1.30% 0.53% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 43.33 73.04 99.00 76.19 198.78 118.00 102.01 -13.29%
EPS -6.60 -0.49 3.88 2.19 5.91 3.95 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5954 1.76 1.75 1.90 3.25 3.03 2.81 -8.99%
Adjusted Per Share Value based on latest NOSH - 46,621
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.78 9.96 13.04 9.23 11.71 6.71 5.76 2.75%
EPS -1.03 -0.09 0.51 0.27 0.35 0.22 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2496 0.2401 0.2305 0.2302 0.1915 0.1722 0.1587 7.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.54 0.69 0.98 1.31 2.47 1.61 2.50 -
P/RPS 1.25 0.94 0.99 1.72 1.24 1.36 2.45 -10.60%
P/EPS -8.18 -101.47 25.26 59.82 41.76 40.76 166.67 -
EY -12.22 -0.99 3.96 1.67 2.39 2.45 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.56 0.69 0.76 0.53 0.89 -14.81%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 29/11/04 20/11/03 27/11/02 26/11/01 28/11/00 -
Price 0.56 0.71 0.90 1.30 1.04 2.20 1.93 -
P/RPS 1.29 0.97 0.91 1.71 0.52 1.86 1.89 -6.16%
P/EPS -8.48 -104.41 23.20 59.36 17.58 55.70 128.67 -
EY -11.79 -0.96 4.31 1.68 5.69 1.80 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.51 0.68 0.32 0.73 0.69 -10.69%

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