[JETSON] QoQ TTM Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 59.97%
YoY--%
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 107,054 103,414 84,200 84,911 83,770 71,046 56,174 53.65%
PBT 7,733 7,558 6,713 2,958 1,638 34 -362 -
Tax -1,699 -2,062 -1,474 -888 -344 934 762 -
NP 6,034 5,496 5,239 2,070 1,294 968 400 509.50%
-
NP to SH 6,034 5,496 5,239 2,070 1,294 129 -439 -
-
Tax Rate 21.97% 27.28% 21.96% 30.02% 21.00% -2,747.06% - -
Total Cost 101,020 97,918 78,961 82,841 82,476 70,078 55,774 48.53%
-
Net Worth 66,276 65,956 65,124 61,842 61,070 60,717 60,167 6.65%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 544 544 544 544 545 545 545 -0.12%
Div Payout % 9.02% 9.91% 10.39% 26.30% 42.15% 422.83% 0.00% -
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 66,276 65,956 65,124 61,842 61,070 60,717 60,167 6.65%
NOSH 21,873 21,767 21,780 21,775 21,733 21,762 21,800 0.22%
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 5.64% 5.31% 6.22% 2.44% 1.54% 1.36% 0.71% -
ROE 9.10% 8.33% 8.04% 3.35% 2.12% 0.21% -0.73% -
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 489.43 475.08 386.58 389.94 385.44 326.46 257.68 53.30%
EPS 27.59 25.25 24.05 9.51 5.95 0.59 -2.01 -
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 3.03 3.03 2.99 2.84 2.81 2.79 2.76 6.41%
Adjusted Per Share Value based on latest NOSH - 21,775
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 28.45 27.48 22.38 22.56 22.26 18.88 14.93 53.64%
EPS 1.60 1.46 1.39 0.55 0.34 0.03 -0.12 -
DPS 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.00%
NAPS 0.1761 0.1753 0.1731 0.1643 0.1623 0.1614 0.1599 6.63%
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 1.61 1.68 1.30 1.60 2.50 2.93 4.00 -
P/RPS 0.33 0.35 0.34 0.41 0.65 0.90 1.55 -64.31%
P/EPS 5.84 6.65 5.40 16.83 41.99 494.29 -198.63 -
EY 17.13 15.03 18.50 5.94 2.38 0.20 -0.50 -
DY 1.55 1.49 1.92 1.56 1.00 0.85 0.63 82.14%
P/NAPS 0.53 0.55 0.43 0.56 0.89 1.05 1.45 -48.84%
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 26/11/01 27/08/01 30/05/01 27/02/01 28/11/00 29/08/00 - -
Price 2.20 2.10 1.51 1.59 1.93 2.92 0.00 -
P/RPS 0.45 0.44 0.39 0.41 0.50 0.89 0.00 -
P/EPS 7.98 8.32 6.28 16.73 32.42 492.61 0.00 -
EY 12.54 12.02 15.93 5.98 3.08 0.20 0.00 -
DY 1.14 1.19 1.66 1.57 1.30 0.86 0.00 -
P/NAPS 0.73 0.69 0.51 0.56 0.69 1.05 0.00 -

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