[JSB] QoQ TTM Result on 31-Dec-1999 [#4]

Announcement Date
29-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 396.71%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 542,479 523,365 378,188 259,156 122,859 0 -100.00%
PBT 13,394 10,248 6,806 4,916 1,277 0 -100.00%
Tax -5,987 -4,399 -2,653 -1,136 -516 0 -100.00%
NP 7,407 5,849 4,153 3,780 761 0 -100.00%
-
NP to SH 7,407 5,849 4,153 3,780 761 0 -100.00%
-
Tax Rate 44.70% 42.93% 38.98% 23.11% 40.41% - -
Total Cost 535,072 517,516 374,035 255,376 122,098 0 -100.00%
-
Net Worth 74,600 74,600 74,600 104,706 71,121 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 4,262 4,262 4,262 4,262 - - -100.00%
Div Payout % 57.54% 72.87% 102.63% 112.75% - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 74,600 74,600 74,600 104,706 71,121 0 -100.00%
NOSH 74,600 74,600 74,600 71,035 71,121 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 1.37% 1.12% 1.10% 1.46% 0.62% 0.00% -
ROE 9.93% 7.84% 5.57% 3.61% 1.07% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 727.18 701.56 506.95 364.83 172.75 0.00 -100.00%
EPS 9.93 7.84 5.57 5.32 1.07 0.00 -100.00%
DPS 5.71 5.71 5.71 6.00 0.00 0.00 -100.00%
NAPS 1.00 1.00 1.00 1.474 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 71,035
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 121.92 117.62 85.00 58.24 27.61 0.00 -100.00%
EPS 1.66 1.31 0.93 0.85 0.17 0.00 -100.00%
DPS 0.96 0.96 0.96 0.96 0.00 0.00 -100.00%
NAPS 0.1677 0.1677 0.1677 0.2353 0.1598 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - -
Price 1.32 1.48 2.07 0.00 0.00 0.00 -
P/RPS 0.18 0.21 0.41 0.00 0.00 0.00 -100.00%
P/EPS 13.29 18.88 37.18 0.00 0.00 0.00 -100.00%
EY 7.52 5.30 2.69 0.00 0.00 0.00 -100.00%
DY 4.33 3.86 2.76 0.00 0.00 0.00 -100.00%
P/NAPS 1.32 1.48 2.07 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 27/11/00 29/08/00 - - - - -
Price 1.30 1.52 0.00 0.00 0.00 0.00 -
P/RPS 0.18 0.22 0.00 0.00 0.00 0.00 -100.00%
P/EPS 13.09 19.39 0.00 0.00 0.00 0.00 -100.00%
EY 7.64 5.16 0.00 0.00 0.00 0.00 -100.00%
DY 4.39 3.76 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.30 1.52 0.00 0.00 0.00 0.00 -100.00%

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