[JTINTER] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
13-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 101.76%
YoY- 49.79%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 181,706 696,478 529,024 324,156 155,695 676,995 531,173 -51.05%
PBT 31,986 99,583 92,515 53,871 28,112 68,977 65,194 -37.76%
Tax -10,181 -29,526 -26,510 -13,964 -8,333 -22,777 -23,228 -42.26%
NP 21,805 70,057 66,005 39,907 19,779 46,200 41,966 -35.34%
-
NP to SH 21,805 70,057 66,005 39,907 19,779 46,200 41,966 -35.34%
-
Tax Rate 31.83% 29.65% 28.65% 25.92% 29.64% 33.02% 35.63% -
Total Cost 159,901 626,421 463,019 284,249 135,916 630,795 489,207 -52.51%
-
Net Worth 441,354 415,636 413,840 437,118 263,222 394,585 262,304 41.42%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 67,965 68,100 - - 67,941 34,099 -
Div Payout % - 97.01% 103.17% - - 147.06% 81.26% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 441,354 415,636 413,840 437,118 263,222 394,585 262,304 41.42%
NOSH 262,710 261,406 261,924 261,747 263,222 261,315 262,304 0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.00% 10.06% 12.48% 12.31% 12.70% 6.82% 7.90% -
ROE 4.94% 16.86% 15.95% 9.13% 7.51% 11.71% 16.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.17 266.43 201.98 123.84 59.15 259.07 202.50 -51.10%
EPS 8.30 26.80 25.20 15.30 7.60 17.70 16.00 -35.41%
DPS 0.00 26.00 26.00 0.00 0.00 26.00 13.00 -
NAPS 1.68 1.59 1.58 1.67 1.00 1.51 1.00 41.27%
Adjusted Per Share Value based on latest NOSH - 261,402
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.49 266.37 202.33 123.97 59.55 258.92 203.15 -51.05%
EPS 8.34 26.79 25.24 15.26 7.56 17.67 16.05 -35.34%
DPS 0.00 25.99 26.04 0.00 0.00 25.98 13.04 -
NAPS 1.688 1.5896 1.5827 1.6718 1.0067 1.5091 1.0032 41.42%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.48 4.56 4.04 4.04 3.84 4.06 3.70 -
P/RPS 6.48 1.71 2.00 3.26 6.49 1.57 1.83 132.13%
P/EPS 53.98 17.01 16.03 26.50 51.10 22.96 23.13 75.85%
EY 1.85 5.88 6.24 3.77 1.96 4.35 4.32 -43.15%
DY 0.00 5.70 6.44 0.00 0.00 6.40 3.51 -
P/NAPS 2.67 2.87 2.56 2.42 3.84 2.69 3.70 -19.53%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 05/05/04 27/02/04 12/11/03 13/08/03 08/05/03 28/02/03 07/11/02 -
Price 4.26 4.50 4.30 3.88 4.08 4.00 3.74 -
P/RPS 6.16 1.69 2.13 3.13 6.90 1.54 1.85 122.82%
P/EPS 51.33 16.79 17.06 25.45 54.30 22.62 23.38 68.84%
EY 1.95 5.96 5.86 3.93 1.84 4.42 4.28 -40.76%
DY 0.00 5.78 6.05 0.00 0.00 6.50 3.48 -
P/NAPS 2.54 2.83 2.72 2.32 4.08 2.65 3.74 -22.71%

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