[JETSON] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
11-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -39.09%
YoY- -66.09%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 106,201 158,302 188,696 148,583 159,491 110,774 84,911 3.79%
PBT -20,662 938 -1,563 1,927 10,049 8,169 2,958 -
Tax 2,037 511 -773 515 -2,848 -2,749 -888 -
NP -18,625 1,449 -2,336 2,442 7,201 5,420 2,070 -
-
NP to SH -18,040 1,866 -2,336 2,442 7,201 5,420 2,070 -
-
Tax Rate - -54.48% - -26.73% 28.34% 33.65% 30.02% -
Total Cost 124,826 156,853 191,032 146,141 152,290 105,354 82,841 7.06%
-
Net Worth 81,127 52,222 90,917 88,253 83,827 65,652 61,842 4.62%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 553 780 - - 1,668 765 544 0.27%
Div Payout % 0.00% 41.80% - - 23.17% 14.13% 26.30% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 81,127 52,222 90,917 88,253 83,827 65,652 61,842 4.62%
NOSH 59,490 52,222 50,792 46,694 45,479 21,884 21,775 18.22%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -17.54% 0.92% -1.24% 1.64% 4.51% 4.89% 2.44% -
ROE -22.24% 3.57% -2.57% 2.77% 8.59% 8.26% 3.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 178.52 303.13 371.51 318.20 382.43 506.19 389.94 -12.20%
EPS -30.32 3.57 -4.60 5.23 17.27 24.77 9.51 -
DPS 0.93 1.50 0.00 0.00 4.00 3.50 2.50 -15.18%
NAPS 1.3637 1.00 1.79 1.89 2.01 3.00 2.84 -11.50%
Adjusted Per Share Value based on latest NOSH - 46,694
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 39.63 59.08 70.42 55.45 59.52 41.34 31.69 3.79%
EPS -6.73 0.70 -0.87 0.91 2.69 2.02 0.77 -
DPS 0.21 0.29 0.00 0.00 0.62 0.29 0.20 0.81%
NAPS 0.3028 0.1949 0.3393 0.3293 0.3128 0.245 0.2308 4.62%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.57 0.70 0.99 1.35 1.00 2.30 1.60 -
P/RPS 0.32 0.23 0.27 0.42 0.26 0.45 0.41 -4.04%
P/EPS -1.88 19.59 -21.53 25.81 5.79 9.29 16.83 -
EY -53.20 5.10 -4.65 3.87 17.27 10.77 5.94 -
DY 1.63 2.14 0.00 0.00 4.00 1.52 1.56 0.73%
P/NAPS 0.42 0.70 0.55 0.71 0.50 0.77 0.56 -4.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 02/03/07 27/02/06 23/02/05 11/03/04 17/03/03 25/02/02 27/02/01 -
Price 0.59 0.67 0.93 1.31 1.02 2.34 1.59 -
P/RPS 0.33 0.22 0.25 0.41 0.27 0.46 0.41 -3.55%
P/EPS -1.95 18.75 -20.22 25.05 5.91 9.45 16.73 -
EY -51.40 5.33 -4.95 3.99 16.93 10.58 5.98 -
DY 1.58 2.24 0.00 0.00 3.92 1.50 1.57 0.10%
P/NAPS 0.43 0.67 0.52 0.69 0.51 0.78 0.56 -4.30%

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