[JETSON] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 31.93%
YoY- 55.68%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 169,118 150,361 111,925 134,735 102,490 142,641 194,099 -2.26%
PBT 2,398 1,675 9,921 3,000 -24,763 968 1,623 6.71%
Tax 869 6,002 -256 -12,955 2,600 446 -661 -
NP 3,267 7,677 9,665 -9,955 -22,163 1,414 962 22.59%
-
NP to SH 2,953 8,495 8,860 -9,546 -21,538 1,791 962 20.54%
-
Tax Rate -36.24% -358.33% 2.58% 431.83% - -46.07% 40.73% -
Total Cost 165,851 142,684 102,260 144,690 124,653 141,227 193,137 -2.50%
-
Net Worth 113,146 112,156 89,610 80,348 76,862 36,896 52,000 13.82%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - 553 780 -
Div Payout % - - - - - 30.90% 81.08% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 113,146 112,156 89,610 80,348 76,862 36,896 52,000 13.82%
NOSH 64,437 64,539 59,024 59,398 59,179 36,896 52,000 3.63%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.93% 5.11% 8.64% -7.39% -21.62% 0.99% 0.50% -
ROE 2.61% 7.57% 9.89% -11.88% -28.02% 4.85% 1.85% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 262.45 232.98 189.63 226.83 173.18 386.60 373.27 -5.69%
EPS 4.58 13.16 15.01 -16.07 -36.39 4.85 1.85 16.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 1.7559 1.7378 1.5182 1.3527 1.2988 1.00 1.00 9.83%
Adjusted Per Share Value based on latest NOSH - 59,398
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 44.94 39.96 29.74 35.81 27.24 37.91 51.58 -2.26%
EPS 0.78 2.26 2.35 -2.54 -5.72 0.48 0.26 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.21 -
NAPS 0.3007 0.2981 0.2381 0.2135 0.2043 0.0981 0.1382 13.82%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.28 2.08 0.50 0.61 0.56 0.69 0.93 -
P/RPS 0.49 0.89 0.26 0.27 0.32 0.18 0.25 11.86%
P/EPS 27.93 15.80 3.33 -3.80 -1.54 14.21 50.27 -9.32%
EY 3.58 6.33 30.02 -26.35 -64.99 7.03 1.99 10.27%
DY 0.00 0.00 0.00 0.00 0.00 2.17 1.61 -
P/NAPS 0.73 1.20 0.33 0.45 0.43 0.69 0.93 -3.95%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 27/05/10 26/05/09 27/05/08 29/05/07 30/05/06 19/05/05 -
Price 1.28 1.92 0.50 0.62 0.60 0.62 0.88 -
P/RPS 0.49 0.82 0.26 0.27 0.35 0.16 0.24 12.62%
P/EPS 27.93 14.59 3.33 -3.86 -1.65 12.77 47.57 -8.48%
EY 3.58 6.86 30.02 -25.92 -60.66 7.83 2.10 9.29%
DY 0.00 0.00 0.00 0.00 0.00 2.42 1.70 -
P/NAPS 0.73 1.10 0.33 0.46 0.46 0.62 0.88 -3.06%

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