[JETSON] YoY Cumulative 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- 136.26%
YoY- -54.83%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 54,827 83,847 76,833 72,407 81,684 58,479 39,978 5.40%
PBT -1,815 298 -5,553 3,617 6,116 5,111 512 -
Tax -54 -289 -289 -1,252 -880 -1,008 165 -
NP -1,869 9 -5,842 2,365 5,236 4,103 677 -
-
NP to SH -1,923 491 -5,842 2,365 5,236 4,103 677 -
-
Tax Rate - 96.98% - 34.61% 14.39% 19.72% -32.23% -
Total Cost 56,696 83,838 82,675 70,042 76,448 54,376 39,301 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 961 783 - - - - - -
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 -1.78% 0.94% -6.71% 2.72% 7.17% 6.22% 1.11% -
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 85.53 160.52 156.11 157.98 360.21 268.52 183.65 -11.95%
EPS -3.00 1.04 -11.87 5.16 23.09 18.84 3.11 -
DPS 1.50 1.50 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 14.57 22.28 20.42 19.24 21.71 15.54 10.62 5.40%
EPS -0.51 0.13 -1.55 0.63 1.39 1.09 0.18 -
DPS 0.26 0.21 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 0.70 0.49 0.67 0.80 0.75 0.63 1.60 -12.86%
P/EPS -20.00 84.04 -8.76 24.42 11.69 8.92 94.21 -
EY -5.00 1.19 -11.41 4.10 8.55 11.21 1.06 -
DY 2.50 1.90 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 0.70 0.47 0.64 0.91 0.75 0.78 1.59 -12.77%
P/EPS -20.00 79.79 -8.42 27.91 11.69 11.15 93.89 -
EY -5.00 1.25 -11.87 3.58 8.55 8.97 1.07 -
DY 2.50 2.00 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