Highlights

[JETSON] YoY Quarter Result on 2011-06-30 [#2]

Stock [JETSON]: KUMPULAN JETSON BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     178.05%    YoY -     221.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 42,448 45,586 31,418 40,659 52,163 26,941 27,827 7.29%
  YoY % -6.88% 45.10% -22.73% -22.05% 93.62% -3.18% -
  Horiz. % 152.54% 163.82% 112.90% 146.11% 187.45% 96.82% 100.00%
PBT -807 -1,692 960 -487 -253 1,068 13,230 -
  YoY % 52.30% -276.25% 297.13% -92.49% -123.69% -91.93% -
  Horiz. % -6.10% -12.79% 7.26% -3.68% -1.91% 8.07% 100.00%
Tax -37 -55 -133 -48 -494 -5 -7 31.97%
  YoY % 32.73% 58.65% -177.08% 90.28% -9,780.00% 28.57% -
  Horiz. % 528.57% 785.71% 1,900.00% 685.71% 7,057.14% 71.43% 100.00%
NP -844 -1,747 827 -535 -747 1,063 13,223 -
  YoY % 51.69% -311.25% 254.58% 28.38% -170.27% -91.96% -
  Horiz. % -6.38% -13.21% 6.25% -4.05% -5.65% 8.04% 100.00%
NP to SH -875 -1,848 767 850 -698 1,180 13,173 -
  YoY % 52.65% -340.94% -9.76% 221.78% -159.15% -91.04% -
  Horiz. % -6.64% -14.03% 5.82% 6.45% -5.30% 8.96% 100.00%
Tax Rate - % - % 13.85 % - % - % 0.47 % 0.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 840.00% -
  Horiz. % 0.00% 0.00% 27,700.00% 0.00% 0.00% 940.00% 100.00%
Total Cost 43,292 47,333 30,591 41,194 52,910 25,878 14,604 19.85%
  YoY % -8.54% 54.73% -25.74% -22.14% 104.46% 77.20% -
  Horiz. % 296.44% 324.11% 209.47% 282.07% 362.30% 177.20% 100.00%
Net Worth 113,610 120,330 112,696 113,996 111,395 91,346 94,814 3.06%
  YoY % -5.59% 6.77% -1.14% 2.33% 21.95% -3.66% -
  Horiz. % 119.82% 126.91% 118.86% 120.23% 117.49% 96.34% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 113,610 120,330 112,696 113,996 111,395 91,346 94,814 3.06%
  YoY % -5.59% 6.77% -1.14% 2.33% 21.95% -3.66% -
  Horiz. % 119.82% 126.91% 118.86% 120.23% 117.49% 96.34% 100.00%
NOSH 175,000 84,383 66,120 64,393 64,629 59,296 59,177 19.80%
  YoY % 107.39% 27.62% 2.68% -0.36% 8.99% 0.20% -
  Horiz. % 295.72% 142.59% 111.73% 108.81% 109.21% 100.20% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -1.99 % -3.83 % 2.63 % -1.32 % -1.43 % 3.95 % 47.52 % -
  YoY % 48.04% -245.63% 299.24% 7.69% -136.20% -91.69% -
  Horiz. % -4.19% -8.06% 5.53% -2.78% -3.01% 8.31% 100.00%
ROE -0.77 % -1.54 % 0.68 % 0.75 % -0.63 % 1.29 % 13.89 % -
  YoY % 50.00% -326.47% -9.33% 219.05% -148.84% -90.71% -
  Horiz. % -5.54% -11.09% 4.90% 5.40% -4.54% 9.29% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 24.26 54.02 47.52 63.14 80.71 45.43 47.02 -10.44%
  YoY % -55.09% 13.68% -24.74% -21.77% 77.66% -3.38% -
  Horiz. % 51.60% 114.89% 101.06% 134.28% 171.65% 96.62% 100.00%
EPS -0.50 -2.19 1.16 1.32 -1.08 1.99 22.26 -
  YoY % 77.17% -288.79% -12.12% 222.22% -154.27% -91.06% -
  Horiz. % -2.25% -9.84% 5.21% 5.93% -4.85% 8.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6492 1.4260 1.7044 1.7703 1.7236 1.5405 1.6022 -13.97%
  YoY % -54.47% -16.33% -3.72% 2.71% 11.89% -3.85% -
  Horiz. % 40.52% 89.00% 106.38% 110.49% 107.58% 96.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,667
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.24 19.59 13.50 17.48 22.42 11.58 11.96 7.28%
  YoY % -6.89% 45.11% -22.77% -22.03% 93.61% -3.18% -
  Horiz. % 152.51% 163.80% 112.88% 146.15% 187.46% 96.82% 100.00%
EPS -0.38 -0.79 0.33 0.37 -0.30 0.51 5.66 -
  YoY % 51.90% -339.39% -10.81% 223.33% -158.82% -90.99% -
  Horiz. % -6.71% -13.96% 5.83% 6.54% -5.30% 9.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4883 0.5172 0.4844 0.4900 0.4788 0.3926 0.4075 3.06%
  YoY % -5.59% 6.77% -1.14% 2.34% 21.96% -3.66% -
  Horiz. % 119.83% 126.92% 118.87% 120.25% 117.50% 96.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.5100 1.7000 1.3200 1.2000 1.6300 0.4900 0.6100 -
P/RPS 2.10 3.15 2.78 1.90 2.02 1.08 1.30 8.32%
  YoY % -33.33% 13.31% 46.32% -5.94% 87.04% -16.92% -
  Horiz. % 161.54% 242.31% 213.85% 146.15% 155.38% 83.08% 100.00%
P/EPS -102.00 -77.63 113.79 90.91 -150.93 24.62 2.74 -
  YoY % -31.39% -168.22% 25.17% 160.23% -713.04% 798.54% -
  Horiz. % -3,722.63% -2,833.21% 4,152.92% 3,317.88% -5,508.39% 898.54% 100.00%
EY -0.98 -1.29 0.88 1.10 -0.66 4.06 36.49 -
  YoY % 24.03% -246.59% -20.00% 266.67% -116.26% -88.87% -
  Horiz. % -2.69% -3.54% 2.41% 3.01% -1.81% 11.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 1.19 0.77 0.68 0.95 0.32 0.38 12.97%
  YoY % -33.61% 54.55% 13.24% -28.42% 196.88% -15.79% -
  Horiz. % 207.89% 313.16% 202.63% 178.95% 250.00% 84.21% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 22/08/13 28/08/12 23/08/11 26/08/10 18/08/09 26/08/08 -
Price 0.5300 1.6200 1.3400 1.0100 1.2700 0.6900 0.6000 -
P/RPS 2.19 3.00 2.82 1.60 1.57 1.52 1.28 9.36%
  YoY % -27.00% 6.38% 76.25% 1.91% 3.29% 18.75% -
  Horiz. % 171.09% 234.38% 220.31% 125.00% 122.66% 118.75% 100.00%
P/EPS -106.00 -73.97 115.52 76.52 -117.59 34.67 2.70 -
  YoY % -43.30% -164.03% 50.97% 165.07% -439.17% 1,184.07% -
  Horiz. % -3,925.93% -2,739.63% 4,278.52% 2,834.07% -4,355.19% 1,284.07% 100.00%
EY -0.94 -1.35 0.87 1.31 -0.85 2.88 37.10 -
  YoY % 30.37% -255.17% -33.59% 254.12% -129.51% -92.24% -
  Horiz. % -2.53% -3.64% 2.35% 3.53% -2.29% 7.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 1.14 0.79 0.57 0.74 0.45 0.37 14.18%
  YoY % -28.07% 44.30% 38.60% -22.97% 64.44% 21.62% -
  Horiz. % 221.62% 308.11% 213.51% 154.05% 200.00% 121.62% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

81  136  438  1863 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DNEX 0.2550.00 
 DGB-WC 0.02+0.015 
 KTG 0.25+0.005 
 DGB 0.10-0.005 
 XOX 0.0950.00 
 DNEX-WD 0.0450.00 
 KNM 0.18-0.005 
 MELEWAR 0.50+0.005 
 LIONIND 0.73+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS