[JTIASA] QoQ Cumulative Quarter Result on 31-Jul-2001 [#1]

Announcement Date
26-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jul-2001 [#1]
Profit Trend
QoQ- 37.53%
YoY- -301.62%
Quarter Report
View:
Show?
Cumulative Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 444,123 350,527 238,018 119,017 621,471 483,444 347,767 17.76%
PBT -102,543 -73,557 -50,280 -24,722 -19,157 27,878 35,282 -
Tax 102,543 73,557 50,280 24,722 19,157 -27,190 -22,107 -
NP 0 0 0 0 0 688 13,175 -
-
NP to SH -104,486 -75,952 -52,580 -24,428 -39,102 688 13,175 -
-
Tax Rate - - - - - 97.53% 62.66% -
Total Cost 444,123 350,527 238,018 119,017 621,471 482,756 334,592 20.84%
-
Net Worth 676,875 737,973 744,209 773,105 833,870 1,087,040 908,234 -17.84%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 676,875 737,973 744,209 773,105 833,870 1,087,040 908,234 -17.84%
NOSH 268,601 269,333 269,641 268,439 277,033 343,999 280,319 -2.81%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.14% 3.79% -
ROE -15.44% -10.29% -7.07% -3.16% -4.69% 0.06% 1.45% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 165.35 130.15 88.27 44.34 224.33 140.54 124.06 21.17%
EPS -38.90 -28.20 -19.50 -9.10 -14.10 0.20 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.74 2.76 2.88 3.01 3.16 3.24 -15.46%
Adjusted Per Share Value based on latest NOSH - 268,439
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 45.88 36.21 24.59 12.29 64.20 49.94 35.93 17.75%
EPS -10.79 -7.85 -5.43 -2.52 -4.04 0.07 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6992 0.7623 0.7688 0.7986 0.8614 1.1229 0.9382 -17.84%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 0.77 0.64 0.66 0.85 0.89 1.01 1.17 -
P/RPS 0.47 0.49 0.75 1.92 0.40 0.72 0.94 -37.08%
P/EPS -1.98 -2.27 -3.38 -9.34 -6.31 505.00 24.89 -
EY -50.52 -44.06 -29.55 -10.71 -15.86 0.20 4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.24 0.30 0.30 0.32 0.36 -9.51%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 27/06/02 28/03/02 27/12/01 26/09/01 27/06/01 28/03/01 21/12/00 -
Price 0.84 0.65 0.66 0.74 0.82 0.88 1.10 -
P/RPS 0.51 0.50 0.75 1.67 0.37 0.63 0.89 -31.08%
P/EPS -2.16 -2.30 -3.38 -8.13 -5.81 440.00 23.40 -
EY -46.31 -43.38 -29.55 -12.30 -17.21 0.23 4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.24 0.26 0.27 0.28 0.34 -1.97%

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