[JETSON] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 18.13%
YoY- -54.83%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 109,654 167,694 153,666 144,814 163,368 116,958 79,956 5.40%
PBT -3,630 596 -11,106 7,234 12,232 10,222 1,024 -
Tax -108 -578 -578 -2,504 -1,760 -2,016 330 -
NP -3,738 18 -11,684 4,730 10,472 8,206 1,354 -
-
NP to SH -3,846 982 -11,684 4,730 10,472 8,206 1,354 -
-
Tax Rate - 96.98% - 34.61% 14.39% 19.72% -32.23% -
Total Cost 113,392 167,676 165,350 140,084 152,896 108,752 78,602 6.29%
-
Net Worth 107,829 52,234 87,113 87,083 73,018 65,987 60,734 10.03%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,923 1,567 - - - - - -
Div Payout % 0.00% 159.57% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 107,829 52,234 87,113 87,083 73,018 65,987 60,734 10.03%
NOSH 64,100 52,234 49,216 45,833 22,676 21,778 21,768 19.71%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -3.41% 0.01% -7.60% 3.27% 6.41% 7.02% 1.69% -
ROE -3.57% 1.88% -13.41% 5.43% 14.34% 12.44% 2.23% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 171.07 321.04 312.22 315.96 720.43 537.04 367.30 -11.95%
EPS -6.00 2.08 -23.74 10.32 46.18 37.68 6.22 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6822 1.00 1.77 1.90 3.22 3.03 2.79 -8.08%
Adjusted Per Share Value based on latest NOSH - 45,805
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 29.14 44.56 40.84 38.48 43.41 31.08 21.25 5.40%
EPS -1.02 0.26 -3.10 1.26 2.78 2.18 0.36 -
DPS 0.51 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2866 0.1388 0.2315 0.2314 0.194 0.1754 0.1614 10.03%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.60 0.79 1.04 1.26 2.70 1.68 2.93 -
P/RPS 0.35 0.25 0.33 0.40 0.37 0.31 0.80 -12.86%
P/EPS -10.00 42.02 -4.38 12.21 5.85 4.46 47.11 -
EY -10.00 2.38 -22.83 8.19 17.10 22.43 2.12 -
DY 5.00 3.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.79 0.59 0.66 0.84 0.55 1.05 -16.33%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 27/08/04 22/08/03 26/08/02 27/08/01 29/08/00 -
Price 0.60 0.75 1.00 1.44 2.70 2.10 2.92 -
P/RPS 0.35 0.23 0.32 0.46 0.37 0.39 0.79 -12.68%
P/EPS -10.00 39.89 -4.21 13.95 5.85 5.57 46.95 -
EY -10.00 2.51 -23.74 7.17 17.10 17.94 2.13 -
DY 5.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.75 0.56 0.76 0.84 0.69 1.05 -16.33%

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