[JETSON] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -27.15%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 142,641 194,099 148,965 160,192 122,725 84,200 56,174 16.79%
PBT 968 1,623 -2,650 8,317 7,819 6,713 -362 -
Tax 446 -661 975 -3,071 -2,721 -1,474 762 -8.53%
NP 1,414 962 -1,675 5,246 5,098 5,239 400 23.41%
-
NP to SH 1,791 962 -1,675 5,246 5,098 5,239 -439 -
-
Tax Rate -46.07% 40.73% - 36.92% 34.80% 21.96% - -
Total Cost 141,227 193,137 150,640 154,946 117,627 78,961 55,774 16.73%
-
Net Worth 36,896 52,000 89,799 89,538 66,978 65,124 60,167 -7.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 553 780 - 1,668 765 544 545 0.24%
Div Payout % 30.90% 81.08% - 31.80% 15.02% 10.39% 0.00% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 36,896 52,000 89,799 89,538 66,978 65,124 60,167 -7.82%
NOSH 36,896 52,000 49,070 45,917 22,326 21,780 21,800 9.16%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.99% 0.50% -1.12% 3.27% 4.15% 6.22% 0.71% -
ROE 4.85% 1.85% -1.87% 5.86% 7.61% 8.04% -0.73% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 386.60 373.27 303.57 348.87 549.69 386.58 257.68 6.99%
EPS 4.85 1.85 -3.41 11.42 22.83 24.05 -2.01 -
DPS 1.50 1.50 0.00 3.63 3.43 2.50 2.50 -8.15%
NAPS 1.00 1.00 1.83 1.95 3.00 2.99 2.76 -15.55%
Adjusted Per Share Value based on latest NOSH - 45,917
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 53.23 72.43 55.59 59.78 45.80 31.42 20.96 16.79%
EPS 0.67 0.36 -0.63 1.96 1.90 1.96 -0.16 -
DPS 0.21 0.29 0.00 0.62 0.29 0.20 0.20 0.81%
NAPS 0.1377 0.1941 0.3351 0.3341 0.25 0.243 0.2245 -7.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.69 0.93 1.18 1.09 2.66 1.30 4.00 -
P/RPS 0.18 0.25 0.39 0.31 0.48 0.34 1.55 -30.14%
P/EPS 14.21 50.27 -34.57 9.54 11.65 5.40 -198.63 -
EY 7.03 1.99 -2.89 10.48 8.58 18.50 -0.50 -
DY 2.17 1.61 0.00 3.33 1.29 1.92 0.63 22.87%
P/NAPS 0.69 0.93 0.64 0.56 0.89 0.43 1.45 -11.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 19/05/05 25/05/04 29/05/03 20/05/02 30/05/01 - -
Price 0.62 0.88 1.09 1.19 2.92 1.51 0.00 -
P/RPS 0.16 0.24 0.36 0.34 0.53 0.39 0.00 -
P/EPS 12.77 47.57 -31.93 10.42 12.79 6.28 0.00 -
EY 7.83 2.10 -3.13 9.60 7.82 15.93 0.00 -
DY 2.42 1.70 0.00 3.05 1.17 1.66 0.00 -
P/NAPS 0.62 0.88 0.60 0.61 0.97 0.51 0.00 -

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