[JETSON] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 26.68%
YoY- -236.55%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 189,984 109,931 127,026 113,574 117,023 183,872 167,673 2.10%
PBT 95 499 15,020 -17,526 -5,403 1,559 -6,277 -
Tax 3,796 -385 -13,741 3,081 1,089 -482 1,457 17.29%
NP 3,891 114 1,279 -14,445 -4,314 1,077 -4,820 -
-
NP to SH 4,706 -388 1,371 -14,024 -4,167 1,674 -4,820 -
-
Tax Rate -3,995.79% 77.15% 91.48% - - 30.92% - -
Total Cost 186,093 109,817 125,747 128,019 121,337 182,795 172,493 1.27%
-
Net Worth 114,679 99,988 94,151 77,861 96,062 92,399 88,717 4.36%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 553 780 - -
Div Payout % - - - - 0.00% 46.59% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 114,679 99,988 94,151 77,861 96,062 92,399 88,717 4.36%
NOSH 66,923 59,112 59,285 59,057 60,212 52,499 50,695 4.73%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.05% 0.10% 1.01% -12.72% -3.69% 0.59% -2.87% -
ROE 4.10% -0.39% 1.46% -18.01% -4.34% 1.81% -5.43% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 283.88 185.97 214.26 192.31 194.35 350.23 330.74 -2.51%
EPS 7.03 -0.66 2.31 -23.75 -6.92 3.19 -9.51 -
DPS 0.00 0.00 0.00 0.00 0.92 1.49 0.00 -
NAPS 1.7136 1.6915 1.5881 1.3184 1.5954 1.76 1.75 -0.34%
Adjusted Per Share Value based on latest NOSH - 59,057
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.36 28.56 33.00 29.51 30.41 47.77 43.57 2.10%
EPS 1.22 -0.10 0.36 -3.64 -1.08 0.43 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.14 0.20 0.00 -
NAPS 0.298 0.2598 0.2446 0.2023 0.2496 0.2401 0.2305 4.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.18 1.82 0.60 0.57 0.54 0.69 0.98 -
P/RPS 0.42 0.98 0.28 0.30 0.28 0.20 0.30 5.76%
P/EPS 16.78 -277.28 25.95 -2.40 -7.80 21.64 -10.31 -
EY 5.96 -0.36 3.85 -41.66 -12.82 4.62 -9.70 -
DY 0.00 0.00 0.00 0.00 1.70 2.15 0.00 -
P/NAPS 0.69 1.08 0.38 0.43 0.34 0.39 0.56 3.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 25/11/09 27/11/08 27/11/07 29/11/06 28/11/05 29/11/04 -
Price 1.09 2.54 0.50 0.60 0.56 0.71 0.90 -
P/RPS 0.38 1.37 0.23 0.31 0.29 0.20 0.27 5.85%
P/EPS 15.50 -386.97 21.62 -2.53 -8.09 22.27 -9.47 -
EY 6.45 -0.26 4.63 -39.58 -12.36 4.49 -10.56 -
DY 0.00 0.00 0.00 0.00 1.64 2.09 0.00 -
P/NAPS 0.64 1.50 0.31 0.46 0.35 0.40 0.51 3.85%

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