[JETSON] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.2%
YoY- -3377.45%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 175,583 111,039 130,170 107,225 129,282 195,711 153,008 2.31%
PBT 354 -2,241 16,256 -22,546 -1,177 4,288 -7,242 -
Tax 5,513 -254 -13,182 2,594 842 -868 1,476 24.54%
NP 5,867 -2,495 3,074 -19,952 -335 3,420 -5,766 -
-
NP to SH 6,617 -3,133 3,246 -19,126 -550 3,998 -5,766 -
-
Tax Rate -1,557.34% - 81.09% - - 20.24% - -
Total Cost 169,716 113,534 127,096 127,177 129,617 192,291 158,774 1.11%
-
Net Worth 111,395 91,346 94,814 76,117 103,846 52,542 87,094 4.18%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 553 780 - -
Div Payout % - - - - 0.00% 19.51% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 111,395 91,346 94,814 76,117 103,846 52,542 87,094 4.18%
NOSH 64,629 59,296 59,177 58,615 61,732 52,542 49,205 4.64%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.34% -2.25% 2.36% -18.61% -0.26% 1.75% -3.77% -
ROE 5.94% -3.43% 3.42% -25.13% -0.53% 7.61% -6.62% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 271.68 187.26 219.96 182.93 209.42 372.48 310.96 -2.22%
EPS 10.24 -5.28 5.49 -32.63 -0.89 7.61 -11.72 -
DPS 0.00 0.00 0.00 0.00 0.90 1.48 0.00 -
NAPS 1.7236 1.5405 1.6022 1.2986 1.6822 1.00 1.77 -0.44%
Adjusted Per Share Value based on latest NOSH - 58,615
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 45.62 28.85 33.82 27.86 33.59 50.85 39.76 2.31%
EPS 1.72 -0.81 0.84 -4.97 -0.14 1.04 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.14 0.20 0.00 -
NAPS 0.2894 0.2373 0.2464 0.1978 0.2698 0.1365 0.2263 4.18%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.63 0.49 0.61 0.68 0.60 0.79 1.04 -
P/RPS 0.60 0.26 0.28 0.37 0.29 0.21 0.33 10.47%
P/EPS 15.92 -9.27 11.12 -2.08 -67.34 10.38 -8.88 -
EY 6.28 -10.78 8.99 -47.98 -1.48 9.63 -11.27 -
DY 0.00 0.00 0.00 0.00 1.49 1.88 0.00 -
P/NAPS 0.95 0.32 0.38 0.52 0.36 0.79 0.59 8.25%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 18/08/09 26/08/08 28/08/07 28/08/06 25/08/05 27/08/04 -
Price 1.27 0.69 0.60 0.52 0.60 0.75 1.00 -
P/RPS 0.47 0.37 0.27 0.28 0.29 0.20 0.32 6.61%
P/EPS 12.40 -13.06 10.94 -1.59 -67.34 9.86 -8.53 -
EY 8.06 -7.66 9.14 -62.75 -1.48 10.15 -11.72 -
DY 0.00 0.00 0.00 0.00 1.49 1.98 0.00 -
P/NAPS 0.74 0.45 0.37 0.40 0.36 0.75 0.56 4.75%

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