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

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -47.0%
YoY- -59.29%
Quarter Report
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 122,483 123,012 115,223 124,337 141,973 145,177 119,032 1.92%
PBT 2,647 3,234 2,067 1,231 4,423 3,442 1,890 25.15%
Tax -1,783 -1,629 -1,490 -2 -2,104 -1,746 -1,517 11.36%
NP 864 1,605 577 1,229 2,319 1,696 373 74.97%
-
NP to SH 864 1,605 577 1,229 2,319 1,696 373 74.97%
-
Tax Rate 67.36% 50.37% 72.09% 0.16% 47.57% 50.73% 80.26% -
Total Cost 121,619 121,407 114,646 123,108 139,654 143,481 118,659 1.65%
-
Net Worth 111,811 110,399 109,110 112,645 114,085 111,780 110,214 0.96%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 4,476 - - - -
Div Payout % - - - 364.20% - - - -
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 111,811 110,399 109,110 112,645 114,085 111,780 110,214 0.96%
NOSH 72,605 71,973 72,124 74,600 74,600 74,600 74,600 -1.78%
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 0.71% 1.30% 0.50% 0.99% 1.63% 1.17% 0.31% -
ROE 0.77% 1.45% 0.53% 1.09% 2.03% 1.52% 0.34% -
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 168.70 170.91 159.75 166.67 190.31 194.61 159.56 3.77%
EPS 1.19 2.23 0.80 1.71 0.00 0.00 0.50 78.16%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.54 1.5339 1.5128 1.51 1.5293 1.4984 1.4774 2.80%
Adjusted Per Share Value based on latest NOSH - 74,600
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 27.53 27.65 25.90 27.94 31.91 32.63 26.75 1.93%
EPS 0.19 0.36 0.13 0.28 0.52 0.38 0.08 77.91%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.2513 0.2481 0.2452 0.2532 0.2564 0.2512 0.2477 0.96%
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 1.24 1.30 1.42 1.32 1.32 1.48 2.07 -
P/RPS 0.74 0.76 0.89 0.79 0.69 0.76 1.30 -31.29%
P/EPS 104.20 58.30 177.50 80.12 42.46 65.10 414.00 -60.10%
EY 0.96 1.72 0.56 1.25 2.35 1.54 0.24 151.77%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.94 0.87 0.86 0.99 1.40 -30.54%
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 21/11/01 10/10/01 18/05/01 28/02/01 27/11/00 29/08/00 31/05/00 -
Price 1.30 1.25 1.28 1.46 1.30 1.52 1.68 -
P/RPS 0.77 0.73 0.80 0.88 0.68 0.78 1.05 -18.66%
P/EPS 109.24 56.05 160.00 88.62 41.82 66.86 336.00 -52.68%
EY 0.92 1.78 0.63 1.13 2.39 1.50 0.30 110.93%
DY 0.00 0.00 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.85 0.97 0.85 1.01 1.14 -18.40%

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