[JETSON] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -41.21%
YoY- 55.21%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 38,348 50,187 35,522 45,067 25,810 22,170 9,446 -1.47%
PBT -162 2,567 1,602 2,145 977 802 -802 1.71%
Tax -214 -600 -581 -804 -113 -476 802 -
NP -376 1,967 1,021 1,341 864 326 0 -100.00%
-
NP to SH -357 1,967 1,021 1,341 864 326 -839 0.91%
-
Tax Rate - 23.37% 36.27% 37.48% 11.57% 59.35% - -
Total Cost 38,724 48,220 34,501 43,726 24,946 21,844 9,446 -1.48%
-
Net Worth 92,399 88,717 88,579 73,684 66,276 61,070 59,492 -0.46%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 92,399 88,717 88,579 73,684 66,276 61,070 59,492 -0.46%
NOSH 52,499 50,695 46,621 22,672 21,873 21,733 21,792 -0.93%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -0.98% 3.92% 2.87% 2.98% 3.35% 1.47% 0.00% -
ROE -0.39% 2.22% 1.15% 1.82% 1.30% 0.53% -1.41% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 73.04 99.00 76.19 198.78 118.00 102.01 43.35 -0.55%
EPS -0.49 3.88 2.19 5.91 3.95 1.50 -3.85 2.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.90 3.25 3.03 2.81 2.73 0.46%
Adjusted Per Share Value based on latest NOSH - 22,672
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 10.19 13.34 9.44 11.98 6.86 5.89 2.51 -1.47%
EPS -0.09 0.52 0.27 0.36 0.23 0.09 -0.22 0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2455 0.2358 0.2354 0.1958 0.1761 0.1623 0.1581 -0.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.69 0.98 1.31 2.47 1.61 2.50 0.00 -
P/RPS 0.94 0.99 1.72 1.24 1.36 2.45 0.00 -100.00%
P/EPS -101.47 25.26 59.82 41.76 40.76 166.67 0.00 -100.00%
EY -0.99 3.96 1.67 2.39 2.45 0.60 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.56 0.69 0.76 0.53 0.89 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 29/11/04 20/11/03 27/11/02 26/11/01 28/11/00 30/11/99 -
Price 0.71 0.90 1.30 1.04 2.20 1.93 0.00 -
P/RPS 0.97 0.91 1.71 0.52 1.86 1.89 0.00 -100.00%
P/EPS -104.41 23.20 59.36 17.58 55.70 128.67 0.00 -100.00%
EY -0.96 4.31 1.68 5.69 1.80 0.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.68 0.32 0.73 0.69 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