[JETSON] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -95.67%
YoY- -1013.17%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 28,186 29,294 32,438 26,089 38,348 50,187 35,522 -3.77%
PBT 2,136 -604 632 -4,388 -162 2,567 1,602 4.90%
Tax -170 -39 520 33 -214 -600 -581 -18.50%
NP 1,966 -643 1,152 -4,355 -376 1,967 1,021 11.52%
-
NP to SH 1,998 -747 1,128 -3,974 -357 1,967 1,021 11.82%
-
Tax Rate 7.96% - -82.28% - - 23.37% 36.27% -
Total Cost 26,220 29,937 31,286 30,444 38,724 48,220 34,501 -4.46%
-
Net Worth 99,988 94,151 77,861 96,062 92,399 88,717 88,579 2.03%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 99,988 94,151 77,861 96,062 92,399 88,717 88,579 2.03%
NOSH 59,112 59,285 59,057 60,212 52,499 50,695 46,621 4.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.98% -2.19% 3.55% -16.69% -0.98% 3.92% 2.87% -
ROE 2.00% -0.79% 1.45% -4.14% -0.39% 2.22% 1.15% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.68 49.41 54.93 43.33 73.04 99.00 76.19 -7.50%
EPS 3.38 -1.26 1.91 -6.60 -0.49 3.88 2.19 7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6915 1.5881 1.3184 1.5954 1.76 1.75 1.90 -1.91%
Adjusted Per Share Value based on latest NOSH - 60,212
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.52 10.93 12.11 9.74 14.31 18.73 13.26 -3.78%
EPS 0.75 -0.28 0.42 -1.48 -0.13 0.73 0.38 11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3731 0.3514 0.2906 0.3585 0.3448 0.3311 0.3306 2.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.82 0.60 0.57 0.54 0.69 0.98 1.31 -
P/RPS 3.82 1.21 1.04 1.25 0.94 0.99 1.72 14.20%
P/EPS 53.85 -47.62 29.84 -8.18 -101.47 25.26 59.82 -1.73%
EY 1.86 -2.10 3.35 -12.22 -0.99 3.96 1.67 1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.38 0.43 0.34 0.39 0.56 0.69 7.74%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 27/11/07 29/11/06 28/11/05 29/11/04 20/11/03 -
Price 2.54 0.50 0.60 0.56 0.71 0.90 1.30 -
P/RPS 5.33 1.01 1.09 1.29 0.97 0.91 1.71 20.84%
P/EPS 75.15 -39.68 31.41 -8.48 -104.41 23.20 59.36 4.00%
EY 1.33 -2.52 3.18 -11.79 -0.96 4.31 1.68 -3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.31 0.46 0.35 0.40 0.51 0.68 14.08%

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