[JSB] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -22.92%
YoY- -28.35%
Quarter Report
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 98,508 88,462 84,764 114,875 123,012 145,177 0 -100.00%
PBT 634 939 2,666 2,499 3,234 3,442 0 -100.00%
Tax 0 -509 -1,158 -1,349 -1,629 -1,746 0 -
NP 634 430 1,508 1,150 1,605 1,696 0 -100.00%
-
NP to SH 285 430 1,508 1,150 1,605 1,696 0 -100.00%
-
Tax Rate 0.00% 54.21% 43.44% 53.98% 50.37% 50.73% - -
Total Cost 97,874 88,032 83,256 113,725 121,407 143,481 0 -100.00%
-
Net Worth 119,115 119,525 117,450 116,446 110,399 111,780 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 119,115 119,525 117,450 116,446 110,399 111,780 0 -100.00%
NOSH 73,076 72,881 72,500 72,327 71,973 74,600 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 0.64% 0.49% 1.78% 1.00% 1.30% 1.17% 0.00% -
ROE 0.24% 0.36% 1.28% 0.99% 1.45% 1.52% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 134.80 121.38 116.92 158.83 170.91 194.61 0.00 -100.00%
EPS 0.39 0.59 2.08 1.59 2.23 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.64 1.62 1.61 1.5339 1.4984 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 72,327
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 22.14 19.88 19.05 25.82 27.65 32.63 0.00 -100.00%
EPS 0.06 0.10 0.34 0.26 0.36 0.38 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2677 0.2686 0.264 0.2617 0.2481 0.2512 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.70 0.85 0.95 1.15 1.30 1.48 0.00 -
P/RPS 0.52 0.70 0.81 0.72 0.76 0.76 0.00 -100.00%
P/EPS 179.49 144.07 45.67 72.33 58.30 65.10 0.00 -100.00%
EY 0.56 0.69 2.19 1.38 1.72 1.54 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.59 0.71 0.85 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/08/05 25/08/04 01/08/03 29/08/02 10/10/01 29/08/00 - -
Price 0.83 0.90 1.05 1.21 1.25 1.52 0.00 -
P/RPS 0.62 0.74 0.90 0.76 0.73 0.78 0.00 -100.00%
P/EPS 212.82 152.54 50.48 76.10 56.05 66.86 0.00 -100.00%
EY 0.47 0.66 1.98 1.31 1.78 1.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.65 0.75 0.81 1.01 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