[JETSON] YoY TTM 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- -244.24%
YoY- -233.19%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 107,225 129,282 195,711 153,008 150,214 133,978 103,414 0.60%
PBT -22,546 -1,177 4,288 -7,242 7,549 9,175 7,558 -
Tax 2,594 842 -868 1,476 -3,220 -2,620 -2,062 -
NP -19,952 -335 3,420 -5,766 4,329 6,555 5,496 -
-
NP to SH -19,126 -550 3,998 -5,766 4,329 6,555 5,496 -
-
Tax Rate - - 20.24% - 42.65% 28.56% 27.28% -
Total Cost 127,177 129,617 192,291 158,774 145,885 127,423 97,918 4.45%
-
Net Worth 76,117 103,846 52,542 87,094 87,030 68,021 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 - 553 780 - 1,668 765 544 -
Div Payout % - 0.00% 19.51% - 38.54% 11.68% 9.91% -
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 68,021 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 -18.61% -0.26% 1.75% -3.77% 2.88% 4.89% 5.31% -
ROE -25.13% -0.53% 7.61% -6.62% 4.97% 9.64% 8.33% -
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 182.93 209.42 372.48 310.96 327.94 590.89 475.08 -14.69%
EPS -32.63 -0.89 7.61 -11.72 9.45 28.91 25.25 -
DPS 0.00 0.90 1.48 0.00 3.64 3.38 2.50 -
NAPS 1.2986 1.6822 1.00 1.77 1.90 3.00 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 40.01 48.25 73.04 57.10 56.06 50.00 38.59 0.60%
EPS -7.14 -0.21 1.49 -2.15 1.62 2.45 2.05 -
DPS 0.00 0.21 0.29 0.00 0.62 0.29 0.20 -
NAPS 0.2841 0.3875 0.1961 0.325 0.3248 0.2538 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 0.37 0.29 0.21 0.33 0.38 0.46 0.35 0.93%
P/EPS -2.08 -67.34 10.38 -8.88 13.33 9.34 6.65 -
EY -47.98 -1.48 9.63 -11.27 7.50 10.71 15.03 -
DY 0.00 1.49 1.88 0.00 2.89 1.25 1.49 -
P/NAPS 0.52 0.36 0.79 0.59 0.66 0.90 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 0.28 0.29 0.20 0.32 0.44 0.46 0.44 -7.25%
P/EPS -1.59 -67.34 9.86 -8.53 15.24 9.34 8.32 -
EY -62.75 -1.48 10.15 -11.72 6.56 10.71 12.02 -
DY 0.00 1.49 1.98 0.00 2.53 1.25 1.19 -
P/NAPS 0.40 0.36 0.75 0.56 0.76 0.90 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