[JETSON] QoQ Quarter Result on 31-Mar-2004 [#1]

Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -229.74%
YoY- -411.29%
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 61,677 50,187 39,404 37,428 40,654 35,522 35,361 44.65%
PBT 1,422 2,567 -2,763 -2,789 -3,292 1,602 1,829 -15.38%
Tax 117 -600 37 -327 2,347 -581 -464 -
NP 1,539 1,967 -2,726 -3,116 -945 1,021 1,365 8.28%
-
NP to SH 1,539 1,967 -2,726 -3,116 -945 1,021 1,365 8.28%
-
Tax Rate -8.23% 23.37% - - - 36.27% 25.37% -
Total Cost 60,138 48,220 42,130 40,544 41,599 34,501 33,996 46.01%
-
Net Worth 90,917 88,717 87,094 89,799 88,253 88,579 87,030 2.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 90,917 88,717 87,094 89,799 88,253 88,579 87,030 2.94%
NOSH 50,792 50,695 49,205 49,070 46,694 46,621 45,805 7.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.50% 3.92% -6.92% -8.33% -2.32% 2.87% 3.86% -
ROE 1.69% 2.22% -3.13% -3.47% -1.07% 1.15% 1.57% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 121.43 99.00 80.08 76.27 87.06 76.19 77.20 35.06%
EPS 3.03 3.88 -5.54 -6.35 -2.02 2.19 2.98 1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.75 1.77 1.83 1.89 1.90 1.90 -3.88%
Adjusted Per Share Value based on latest NOSH - 49,070
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.39 13.34 10.47 9.95 10.80 9.44 9.40 44.62%
EPS 0.41 0.52 -0.72 -0.83 -0.25 0.27 0.36 9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2416 0.2358 0.2314 0.2386 0.2345 0.2354 0.2313 2.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.99 0.98 1.04 1.18 1.35 1.31 1.26 -
P/RPS 0.82 0.99 1.30 1.55 1.55 1.72 1.63 -36.61%
P/EPS 32.67 25.26 -18.77 -18.58 -66.71 59.82 42.28 -15.72%
EY 3.06 3.96 -5.33 -5.38 -1.50 1.67 2.37 18.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.59 0.64 0.71 0.69 0.66 -11.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 29/11/04 27/08/04 25/05/04 11/03/04 20/11/03 22/08/03 -
Price 0.93 0.90 1.00 1.09 1.31 1.30 1.44 -
P/RPS 0.77 0.91 1.25 1.43 1.50 1.71 1.87 -44.50%
P/EPS 30.69 23.20 -18.05 -17.17 -64.73 59.36 48.32 -26.00%
EY 3.26 4.31 -5.54 -5.83 -1.54 1.68 2.07 35.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.56 0.60 0.69 0.68 0.76 -22.26%

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