[JSB] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 39.53%
YoY- -30.58%
Quarter Report
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 272,452 256,204 316,018 360,718 406,182 348,379 0 -100.00%
PBT 6,225 5,314 6,946 7,948 9,756 6,150 0 -100.00%
Tax -2,726 -2,643 -3,748 -4,902 -5,368 -1,474 0 -100.00%
NP 3,499 2,671 3,198 3,046 4,388 4,676 0 -100.00%
-
NP to SH 3,499 2,671 3,198 3,046 4,388 4,676 0 -100.00%
-
Tax Rate 43.79% 49.74% 53.96% 61.68% 55.02% 23.97% - -
Total Cost 268,953 253,533 312,820 357,672 401,794 343,703 0 -100.00%
-
Net Worth 118,082 116,539 115,302 110,894 114,085 104,610 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - 1,563 2,088 - - - - -
Div Payout % - 58.54% 65.31% - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 118,082 116,539 115,302 110,894 114,085 104,610 0 -100.00%
NOSH 72,443 72,384 72,517 72,009 74,600 70,955 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 1.28% 1.04% 1.01% 0.84% 1.08% 1.34% 0.00% -
ROE 2.96% 2.29% 2.77% 2.75% 3.85% 4.47% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 376.09 353.95 435.78 500.93 544.48 490.98 0.00 -100.00%
EPS 4.83 3.69 4.41 4.23 0.00 6.59 0.00 -100.00%
DPS 0.00 2.16 2.88 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.61 1.59 1.54 1.5293 1.4743 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 72,605
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 61.23 57.58 71.02 81.07 91.29 78.30 0.00 -100.00%
EPS 0.79 0.60 0.72 0.68 0.99 1.05 0.00 -100.00%
DPS 0.00 0.35 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.2654 0.2619 0.2591 0.2492 0.2564 0.2351 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.86 1.06 1.19 1.24 1.32 0.00 0.00 -
P/RPS 0.23 0.30 0.27 0.25 0.24 0.00 0.00 -100.00%
P/EPS 17.81 28.73 26.98 29.31 22.44 0.00 0.00 -100.00%
EY 5.62 3.48 3.71 3.41 4.46 0.00 0.00 -100.00%
DY 0.00 2.04 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.75 0.81 0.86 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 25/11/04 17/11/03 28/11/02 21/11/01 27/11/00 26/11/99 - -
Price 0.90 1.12 1.21 1.30 1.30 0.00 0.00 -
P/RPS 0.24 0.32 0.28 0.26 0.24 0.00 0.00 -100.00%
P/EPS 18.63 30.35 27.44 30.73 22.10 0.00 0.00 -100.00%
EY 5.37 3.29 3.64 3.25 4.52 0.00 0.00 -100.00%
DY 0.00 1.93 2.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.70 0.76 0.84 0.85 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