[JETSON] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 58.36%
YoY- 2907.34%
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 110,775 84,290 58,479 24,394 84,911 62,147 39,978 96.91%
PBT 6,469 6,088 5,111 3,870 2,959 1,314 512 439.97%
Tax -948 -1,121 -1,008 -592 -889 -311 165 -
NP 5,521 4,967 4,103 3,278 2,070 1,003 677 303.60%
-
NP to SH 5,521 4,967 4,103 3,278 2,070 1,003 677 303.60%
-
Tax Rate 14.65% 18.41% 19.72% 15.30% 30.04% 23.67% -32.23% -
Total Cost 105,254 79,323 54,376 21,116 82,841 61,144 39,301 92.50%
-
Net Worth 67,813 66,212 65,987 65,124 61,882 61,137 60,734 7.60%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 780 - - - 544 - - -
Div Payout % 14.14% - - - 26.32% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 67,813 66,212 65,987 65,124 61,882 61,137 60,734 7.60%
NOSH 22,307 21,852 21,778 21,780 21,789 21,757 21,768 1.63%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.98% 5.89% 7.02% 13.44% 2.44% 1.61% 1.69% -
ROE 8.14% 7.50% 6.22% 5.03% 3.35% 1.64% 1.11% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 496.59 385.73 268.52 112.00 389.69 285.64 183.65 93.73%
EPS 24.75 22.73 18.84 15.05 9.50 4.61 3.11 297.10%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 3.04 3.03 3.03 2.99 2.84 2.81 2.79 5.87%
Adjusted Per Share Value based on latest NOSH - 21,780
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 29.44 22.40 15.54 6.48 22.56 16.52 10.62 96.97%
EPS 1.47 1.32 1.09 0.87 0.55 0.27 0.18 303.98%
DPS 0.21 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.1802 0.176 0.1754 0.1731 0.1644 0.1625 0.1614 7.60%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.30 1.61 1.68 1.30 1.60 2.50 2.93 -
P/RPS 0.46 0.42 0.63 1.16 0.41 0.88 1.60 -56.34%
P/EPS 9.29 7.08 8.92 8.64 16.84 54.23 94.21 -78.56%
EY 10.76 14.12 11.21 11.58 5.94 1.84 1.06 366.84%
DY 1.52 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.76 0.53 0.55 0.43 0.56 0.89 1.05 -19.33%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 25/02/02 26/11/01 27/08/01 30/05/01 27/02/01 28/11/00 29/08/00 -
Price 2.34 2.20 2.10 1.51 1.59 1.93 2.92 -
P/RPS 0.47 0.57 0.78 1.35 0.41 0.68 1.59 -55.52%
P/EPS 9.45 9.68 11.15 10.03 16.74 41.87 93.89 -78.27%
EY 10.58 10.33 8.97 9.97 5.97 2.39 1.07 358.76%
DY 1.50 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 0.77 0.73 0.69 0.51 0.56 0.69 1.05 -18.63%

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