[JETSON] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 106.38%
YoY- 54.59%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 84,290 58,479 24,394 84,911 62,147 39,978 25,105 124.05%
PBT 6,088 5,111 3,870 2,959 1,314 512 115 1306.48%
Tax -1,121 -1,008 -592 -889 -311 165 -6 3157.77%
NP 4,967 4,103 3,278 2,070 1,003 677 109 1172.82%
-
NP to SH 4,967 4,103 3,278 2,070 1,003 677 109 1172.82%
-
Tax Rate 18.41% 19.72% 15.30% 30.04% 23.67% -32.23% 5.22% -
Total Cost 79,323 54,376 21,116 82,841 61,144 39,301 24,996 115.79%
-
Net Worth 66,212 65,987 65,124 61,882 61,137 60,734 60,167 6.58%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 544 - - - -
Div Payout % - - - 26.32% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 66,212 65,987 65,124 61,882 61,137 60,734 60,167 6.58%
NOSH 21,852 21,778 21,780 21,789 21,757 21,768 21,800 0.15%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.89% 7.02% 13.44% 2.44% 1.61% 1.69% 0.43% -
ROE 7.50% 6.22% 5.03% 3.35% 1.64% 1.11% 0.18% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 385.73 268.52 112.00 389.69 285.64 183.65 115.16 123.70%
EPS 22.73 18.84 15.05 9.50 4.61 3.11 0.50 1170.80%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 3.03 3.03 2.99 2.84 2.81 2.79 2.76 6.41%
Adjusted Per Share Value based on latest NOSH - 21,775
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 22.40 15.54 6.48 22.56 16.52 10.62 6.67 124.09%
EPS 1.32 1.09 0.87 0.55 0.27 0.18 0.03 1143.47%
DPS 0.00 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.176 0.1754 0.1731 0.1644 0.1625 0.1614 0.1599 6.59%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.61 1.68 1.30 1.60 2.50 2.93 4.00 -
P/RPS 0.42 0.63 1.16 0.41 0.88 1.60 3.47 -75.49%
P/EPS 7.08 8.92 8.64 16.84 54.23 94.21 800.00 -95.70%
EY 14.12 11.21 11.58 5.94 1.84 1.06 0.13 2169.98%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.43 0.56 0.89 1.05 1.45 -48.84%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 27/08/01 30/05/01 27/02/01 28/11/00 29/08/00 30/05/00 -
Price 2.20 2.10 1.51 1.59 1.93 2.92 3.48 -
P/RPS 0.57 0.78 1.35 0.41 0.68 1.59 3.02 -67.06%
P/EPS 9.68 11.15 10.03 16.74 41.87 93.89 696.00 -94.20%
EY 10.33 8.97 9.97 5.97 2.39 1.07 0.14 1654.60%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.51 0.56 0.69 1.05 1.26 -30.47%

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