[JETSON] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 134.0%
YoY- 116.97%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 157,614 175,583 111,039 130,170 107,225 129,282 195,711 -3.54%
PBT 2,164 354 -2,241 16,256 -22,546 -1,177 4,288 -10.76%
Tax 1,315 5,513 -254 -13,182 2,594 842 -868 -
NP 3,479 5,867 -2,495 3,074 -19,952 -335 3,420 0.28%
-
NP to SH 4,501 6,617 -3,133 3,246 -19,126 -550 3,998 1.99%
-
Tax Rate -60.77% -1,557.34% - 81.09% - - 20.24% -
Total Cost 154,135 169,716 113,534 127,096 127,177 129,617 192,291 -3.61%
-
Net Worth 113,996 111,395 91,346 94,814 76,117 103,846 52,542 13.77%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - 553 780 -
Div Payout % - - - - - 0.00% 19.51% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 113,996 111,395 91,346 94,814 76,117 103,846 52,542 13.77%
NOSH 64,393 64,629 59,296 59,177 58,615 61,732 52,542 3.44%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.21% 3.34% -2.25% 2.36% -18.61% -0.26% 1.75% -
ROE 3.95% 5.94% -3.43% 3.42% -25.13% -0.53% 7.61% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 244.77 271.68 187.26 219.96 182.93 209.42 372.48 -6.75%
EPS 6.99 10.24 -5.28 5.49 -32.63 -0.89 7.61 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.90 1.48 -
NAPS 1.7703 1.7236 1.5405 1.6022 1.2986 1.6822 1.00 9.98%
Adjusted Per Share Value based on latest NOSH - 59,177
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 58.82 65.52 41.44 48.58 40.01 48.25 73.04 -3.54%
EPS 1.68 2.47 -1.17 1.21 -7.14 -0.21 1.49 2.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.29 -
NAPS 0.4254 0.4157 0.3409 0.3538 0.2841 0.3875 0.1961 13.76%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.20 1.63 0.49 0.61 0.68 0.60 0.79 -
P/RPS 0.49 0.60 0.26 0.28 0.37 0.29 0.21 15.15%
P/EPS 17.17 15.92 -9.27 11.12 -2.08 -67.34 10.38 8.74%
EY 5.82 6.28 -10.78 8.99 -47.98 -1.48 9.63 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 1.49 1.88 -
P/NAPS 0.68 0.95 0.32 0.38 0.52 0.36 0.79 -2.46%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 26/08/10 18/08/09 26/08/08 28/08/07 28/08/06 25/08/05 -
Price 1.01 1.27 0.69 0.60 0.52 0.60 0.75 -
P/RPS 0.41 0.47 0.37 0.27 0.28 0.29 0.20 12.70%
P/EPS 14.45 12.40 -13.06 10.94 -1.59 -67.34 9.86 6.57%
EY 6.92 8.06 -7.66 9.14 -62.75 -1.48 10.15 -6.18%
DY 0.00 0.00 0.00 0.00 0.00 1.49 1.98 -
P/NAPS 0.57 0.74 0.45 0.37 0.40 0.36 0.75 -4.46%

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