[JETSON] QoQ Cumulative 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- 48.15%
YoY- -4.2%
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 58,479 24,394 84,911 62,147 39,978 25,105 71,364 0.20%
PBT 5,111 3,870 2,959 1,314 512 115 1,631 -1.15%
Tax -1,008 -592 -889 -311 165 -6 -292 -1.24%
NP 4,103 3,278 2,070 1,003 677 109 1,339 -1.12%
-
NP to SH 4,103 3,278 2,070 1,003 677 109 1,339 -1.12%
-
Tax Rate 19.72% 15.30% 30.04% 23.67% -32.23% 5.22% 17.90% -
Total Cost 54,376 21,116 82,841 61,144 39,301 24,996 70,025 0.25%
-
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 6.22% 5.03% 3.35% 1.64% 1.11% 0.18% 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 268.52 112.00 389.69 285.64 183.65 115.16 327.68 0.20%
EPS 18.84 15.05 9.50 4.61 3.11 0.50 6.15 -1.12%
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 15.54 6.48 22.56 16.52 10.62 6.67 18.96 0.20%
EPS 1.09 0.87 0.55 0.27 0.18 0.03 0.36 -1.11%
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 0.63 1.16 0.41 0.88 1.60 3.47 0.00 -100.00%
P/EPS 8.92 8.64 16.84 54.23 94.21 800.00 0.00 -100.00%
EY 11.21 11.58 5.94 1.84 1.06 0.13 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 0.78 1.35 0.41 0.68 1.59 3.02 1.32 0.53%
P/EPS 11.15 10.03 16.74 41.87 93.89 696.00 70.26 1.88%
EY 8.97 9.97 5.97 2.39 1.07 0.14 1.42 -1.85%
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