[JETSON] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 11.15%
YoY- 166.71%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 126,751 81,684 36,345 110,775 84,290 58,479 24,394 199.69%
PBT 8,261 6,116 3,520 6,469 6,088 5,111 3,870 65.70%
Tax -1,684 -880 -564 -948 -1,121 -1,008 -592 100.63%
NP 6,577 5,236 2,956 5,521 4,967 4,103 3,278 59.01%
-
NP to SH 6,577 5,236 2,956 5,521 4,967 4,103 3,278 59.01%
-
Tax Rate 20.38% 14.39% 16.02% 14.65% 18.41% 19.72% 15.30% -
Total Cost 120,174 76,448 33,389 105,254 79,323 54,376 21,116 218.42%
-
Net Worth 73,684 73,018 70,327 67,813 66,212 65,987 65,124 8.57%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 780 - - - -
Div Payout % - - - 14.14% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 73,684 73,018 70,327 67,813 66,212 65,987 65,124 8.57%
NOSH 22,672 22,676 22,326 22,307 21,852 21,778 21,780 2.70%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.19% 6.41% 8.13% 4.98% 5.89% 7.02% 13.44% -
ROE 8.93% 7.17% 4.20% 8.14% 7.50% 6.22% 5.03% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 559.06 360.21 162.79 496.59 385.73 268.52 112.00 191.78%
EPS 29.01 23.09 13.24 24.75 22.73 18.84 15.05 54.82%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 3.25 3.22 3.15 3.04 3.03 3.03 2.99 5.71%
Adjusted Per Share Value based on latest NOSH - 21,884
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 33.68 21.71 9.66 29.44 22.40 15.54 6.48 199.75%
EPS 1.75 1.39 0.79 1.47 1.32 1.09 0.87 59.27%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.1958 0.194 0.1869 0.1802 0.176 0.1754 0.1731 8.55%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.47 2.70 2.66 2.30 1.61 1.68 1.30 -
P/RPS 0.44 0.75 1.63 0.46 0.42 0.63 1.16 -47.56%
P/EPS 8.51 11.69 20.09 9.29 7.08 8.92 8.64 -1.00%
EY 11.74 8.55 4.98 10.76 14.12 11.21 11.58 0.91%
DY 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.84 0.76 0.53 0.55 0.43 46.13%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 26/08/02 20/05/02 25/02/02 26/11/01 27/08/01 30/05/01 -
Price 1.04 2.70 2.92 2.34 2.20 2.10 1.51 -
P/RPS 0.19 0.75 1.79 0.47 0.57 0.78 1.35 -72.91%
P/EPS 3.59 11.69 22.05 9.45 9.68 11.15 10.03 -49.55%
EY 27.89 8.55 4.53 10.58 10.33 8.97 9.97 98.41%
DY 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
P/NAPS 0.32 0.84 0.93 0.77 0.73 0.69 0.51 -26.68%

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