[JETSON] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.74%
YoY- -26.0%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 221,118 135,657 138,584 191,846 122,631 114,580 130,453 9.18%
PBT -4,428 -261 -6,643 4,435 -153 11,787 -1,775 16.44%
Tax -2,797 346 -3,058 834 6,111 -250 -12,670 -22.24%
NP -7,225 85 -9,701 5,269 5,958 11,537 -14,445 -10.89%
-
NP to SH -7,792 273 -5,356 5,023 6,788 10,673 -14,024 -9.32%
-
Tax Rate - - - -18.80% - 2.12% - -
Total Cost 228,343 135,572 148,285 186,577 116,673 103,043 144,898 7.86%
-
Net Worth 113,877 107,256 107,550 64,468 64,524 91,159 59,098 11.54%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 965 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 113,877 107,256 107,550 64,468 64,524 91,159 59,098 11.54%
NOSH 85,442 73,127 64,525 64,468 64,524 59,414 59,098 6.33%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -3.27% 0.06% -7.00% 2.75% 4.86% 10.07% -11.07% -
ROE -6.84% 0.25% -4.98% 7.79% 10.52% 11.71% -23.73% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 258.79 185.51 214.77 297.58 190.05 192.85 220.74 2.68%
EPS -9.12 0.37 -8.30 7.79 10.52 17.96 -23.73 -14.72%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.3328 1.4667 1.6668 1.00 1.00 1.5343 1.00 4.89%
Adjusted Per Share Value based on latest NOSH - 64,468
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 82.52 50.62 51.72 71.59 45.76 42.76 48.68 9.18%
EPS -2.91 0.10 -2.00 1.87 2.53 3.98 -5.23 -9.30%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.425 0.4003 0.4014 0.2406 0.2408 0.3402 0.2205 11.54%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.63 1.17 1.27 0.89 2.54 0.52 0.60 -
P/RPS 0.63 0.63 0.59 0.30 1.34 0.27 0.27 15.15%
P/EPS -17.87 313.40 -15.30 11.42 24.14 2.89 -2.53 38.47%
EY -5.59 0.32 -6.54 8.75 4.14 34.55 -39.55 -27.80%
DY 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.80 0.76 0.89 2.54 0.34 0.60 12.54%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 23/02/12 24/02/11 24/02/10 26/02/09 29/02/08 -
Price 0.82 1.21 1.41 0.96 2.00 0.50 0.64 -
P/RPS 0.32 0.65 0.66 0.32 1.05 0.26 0.29 1.65%
P/EPS -8.99 324.12 -16.99 12.32 19.01 2.78 -2.70 22.17%
EY -11.12 0.31 -5.89 8.12 5.26 35.93 -37.08 -18.17%
DY 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 0.85 0.96 2.00 0.33 0.64 -0.52%

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