[JETSON] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -21.76%
YoY- 262.86%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 42,164 25,285 36,107 61,677 40,654 32,740 26,484 8.05%
PBT 1,293 -14,458 801 1,422 -3,292 1,787 381 22.57%
Tax -13,693 2,058 1,110 117 2,347 -1,165 72 -
NP -12,400 -12,400 1,911 1,539 -945 622 453 -
-
NP to SH -12,142 -12,142 1,731 1,539 -945 622 453 -
-
Tax Rate 1,059.01% - -138.58% -8.23% - 65.19% -18.90% -
Total Cost 54,564 37,685 34,196 60,138 41,599 32,118 26,031 13.12%
-
Net Worth 59,098 81,127 52,222 90,917 88,253 83,827 66,527 -1.95%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - 1,668 765 -
Div Payout % - - - - - 268.20% 169.08% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 59,098 81,127 52,222 90,917 88,253 83,827 66,527 -1.95%
NOSH 59,098 59,490 52,222 50,792 46,694 45,479 21,884 17.99%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -29.41% -49.04% 5.29% 2.50% -2.32% 1.90% 1.71% -
ROE -20.55% -14.97% 3.31% 1.69% -1.07% 0.74% 0.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 71.35 42.50 69.14 121.43 87.06 78.50 121.02 -8.42%
EPS -20.52 -20.41 3.04 3.03 -2.02 1.49 2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 3.50 -
NAPS 1.00 1.3637 1.00 1.79 1.89 2.01 3.04 -16.90%
Adjusted Per Share Value based on latest NOSH - 50,792
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.20 6.72 9.60 16.39 10.80 8.70 7.04 8.04%
EPS -3.23 -3.23 0.46 0.41 -0.25 0.17 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.20 -
NAPS 0.1571 0.2156 0.1388 0.2416 0.2345 0.2228 0.1768 -1.94%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.60 0.57 0.70 0.99 1.35 1.00 2.30 -
P/RPS 0.84 1.34 1.01 0.82 1.55 1.27 1.90 -12.71%
P/EPS -2.92 -2.79 21.12 32.67 -66.71 67.05 111.11 -
EY -34.24 -35.81 4.74 3.06 -1.50 1.49 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 4.00 1.52 -
P/NAPS 0.60 0.42 0.70 0.55 0.71 0.50 0.76 -3.86%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 02/03/07 27/02/06 23/02/05 11/03/04 17/03/03 25/02/02 -
Price 0.64 0.59 0.67 0.93 1.31 1.02 2.34 -
P/RPS 0.90 1.39 0.97 0.77 1.50 1.30 1.93 -11.93%
P/EPS -3.12 -2.89 20.21 30.69 -64.73 68.39 113.04 -
EY -32.10 -34.59 4.95 3.26 -1.54 1.46 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 3.92 1.50 -
P/NAPS 0.64 0.43 0.67 0.52 0.69 0.51 0.77 -3.03%

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