[JETSON] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -135.36%
YoY- -196.52%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 129,532 157,614 175,583 111,039 130,170 107,225 129,282 0.03%
PBT -2,553 2,164 354 -2,241 16,256 -22,546 -1,177 13.76%
Tax -3,226 1,315 5,513 -254 -13,182 2,594 842 -
NP -5,779 3,479 5,867 -2,495 3,074 -19,952 -335 60.67%
-
NP to SH -2,981 4,501 6,617 -3,133 3,246 -19,126 -550 32.50%
-
Tax Rate - -60.77% -1,557.34% - 81.09% - - -
Total Cost 135,311 154,135 169,716 113,534 127,096 127,177 129,617 0.71%
-
Net Worth 112,696 113,996 111,395 91,346 94,814 76,117 103,846 1.37%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 965 - - - - - 553 9.71%
Div Payout % 0.00% - - - - - 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 112,696 113,996 111,395 91,346 94,814 76,117 103,846 1.37%
NOSH 66,120 64,393 64,629 59,296 59,177 58,615 61,732 1.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -4.46% 2.21% 3.34% -2.25% 2.36% -18.61% -0.26% -
ROE -2.65% 3.95% 5.94% -3.43% 3.42% -25.13% -0.53% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 195.90 244.77 271.68 187.26 219.96 182.93 209.42 -1.10%
EPS -4.51 6.99 10.24 -5.28 5.49 -32.63 -0.89 31.02%
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.90 8.38%
NAPS 1.7044 1.7703 1.7236 1.5405 1.6022 1.2986 1.6822 0.21%
Adjusted Per Share Value based on latest NOSH - 59,296
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 48.34 58.82 65.52 41.44 48.58 40.01 48.25 0.03%
EPS -1.11 1.68 2.47 -1.17 1.21 -7.14 -0.21 31.94%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.21 9.39%
NAPS 0.4206 0.4254 0.4157 0.3409 0.3538 0.2841 0.3875 1.37%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.32 1.20 1.63 0.49 0.61 0.68 0.60 -
P/RPS 0.67 0.49 0.60 0.26 0.28 0.37 0.29 14.96%
P/EPS -29.28 17.17 15.92 -9.27 11.12 -2.08 -67.34 -12.94%
EY -3.42 5.82 6.28 -10.78 8.99 -47.98 -1.48 14.96%
DY 1.11 0.00 0.00 0.00 0.00 0.00 1.49 -4.78%
P/NAPS 0.77 0.68 0.95 0.32 0.38 0.52 0.36 13.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 26/08/10 18/08/09 26/08/08 28/08/07 28/08/06 -
Price 1.34 1.01 1.27 0.69 0.60 0.52 0.60 -
P/RPS 0.68 0.41 0.47 0.37 0.27 0.28 0.29 15.24%
P/EPS -29.72 14.45 12.40 -13.06 10.94 -1.59 -67.34 -12.73%
EY -3.36 6.92 8.06 -7.66 9.14 -62.75 -1.48 14.62%
DY 1.09 0.00 0.00 0.00 0.00 0.00 1.49 -5.07%
P/NAPS 0.79 0.57 0.74 0.45 0.37 0.40 0.36 13.98%

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