[JETSON] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -1.23%
YoY- -4.2%
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 116,958 97,576 84,911 82,862 79,956 100,420 71,364 -0.49%
PBT 10,222 15,480 2,959 1,752 1,024 460 1,631 -1.84%
Tax -2,016 -2,368 -889 -414 330 -24 -292 -1.94%
NP 8,206 13,112 2,070 1,337 1,354 436 1,339 -1.82%
-
NP to SH 8,206 13,112 2,070 1,337 1,354 436 1,339 -1.82%
-
Tax Rate 19.72% 15.30% 30.04% 23.63% -32.23% 5.22% 17.90% -
Total Cost 108,752 84,464 82,841 81,525 78,602 99,984 70,025 -0.44%
-
Net Worth 65,987 65,124 61,882 61,137 60,734 60,167 59,674 -0.10%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 544 - - - 544 -
Div Payout % - - 26.32% - - - 40.66% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 65,987 65,124 61,882 61,137 60,734 60,167 59,674 -0.10%
NOSH 21,778 21,780 21,789 21,757 21,768 21,800 21,778 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 7.02% 13.44% 2.44% 1.61% 1.69% 0.43% 1.88% -
ROE 12.44% 20.13% 3.35% 2.19% 2.23% 0.72% 2.24% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 537.04 447.99 389.69 380.85 367.30 460.64 327.68 -0.49%
EPS 37.68 60.20 9.50 6.15 6.22 2.00 6.15 -1.82%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 3.03 2.99 2.84 2.81 2.79 2.76 2.74 -0.10%
Adjusted Per Share Value based on latest NOSH - 21,733
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 31.08 25.93 22.56 22.02 21.25 26.69 18.96 -0.50%
EPS 2.18 3.48 0.55 0.36 0.36 0.12 0.36 -1.81%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.14 -
NAPS 0.1754 0.1731 0.1644 0.1625 0.1614 0.1599 0.1586 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.68 1.30 1.60 2.50 2.93 4.00 0.00 -
P/RPS 0.31 0.29 0.41 0.66 0.80 0.87 0.00 -100.00%
P/EPS 4.46 2.16 16.84 40.67 47.11 200.00 0.00 -100.00%
EY 22.43 46.31 5.94 2.46 2.12 0.50 0.00 -100.00%
DY 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.56 0.89 1.05 1.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 27/08/01 30/05/01 27/02/01 28/11/00 29/08/00 30/05/00 18/02/00 -
Price 2.10 1.51 1.59 1.93 2.92 3.48 4.32 -
P/RPS 0.39 0.34 0.41 0.51 0.79 0.76 1.32 1.24%
P/EPS 5.57 2.51 16.74 31.40 46.95 174.00 70.26 2.60%
EY 17.94 39.87 5.97 3.18 2.13 0.57 1.42 -2.54%
DY 0.00 0.00 1.57 0.00 0.00 0.00 0.58 -
P/NAPS 0.69 0.51 0.56 0.69 1.05 1.26 1.58 0.84%

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