[JASKITA] QoQ Cumulative Quarter Result on 30-Jun-2001 [#1]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -74.3%
YoY- -26.52%
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 46,360 36,310 25,055 11,898 46,268 35,745 24,268 54.02%
PBT 3,863 2,472 1,967 935 3,791 3,286 2,454 35.35%
Tax -1,070 -887 -657 -320 -1,398 -1,090 -764 25.20%
NP 2,793 1,585 1,310 615 2,393 2,196 1,690 39.82%
-
NP to SH 2,793 1,585 1,310 615 2,393 2,196 1,690 39.82%
-
Tax Rate 27.70% 35.88% 33.40% 34.22% 36.88% 33.17% 31.13% -
Total Cost 43,567 34,725 23,745 11,283 43,875 33,549 22,578 55.05%
-
Net Worth 50,807 49,930 49,324 48,588 48,017 48,711 48,512 3.13%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 50,807 49,930 49,324 48,588 48,017 48,711 48,512 3.13%
NOSH 19,978 19,987 19,969 19,967 19,984 19,963 19,882 0.32%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 6.02% 4.37% 5.23% 5.17% 5.17% 6.14% 6.96% -
ROE 5.50% 3.17% 2.66% 1.27% 4.98% 4.51% 3.48% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 232.05 181.66 125.47 59.59 231.52 179.05 122.06 53.52%
EPS 13.98 7.93 6.56 3.08 11.98 11.00 8.50 39.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5431 2.4981 2.47 2.4334 2.4027 2.44 2.44 2.80%
Adjusted Per Share Value based on latest NOSH - 19,967
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 10.31 8.08 5.57 2.65 10.29 7.95 5.40 53.96%
EPS 0.62 0.35 0.29 0.14 0.53 0.49 0.38 38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.1111 0.1097 0.1081 0.1068 0.1084 0.1079 3.12%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.28 0.25 0.20 0.17 0.20 0.26 0.28 -
P/RPS 0.12 0.14 0.16 0.29 0.09 0.15 0.23 -35.21%
P/EPS 2.00 3.15 3.05 5.52 1.67 2.36 3.29 -28.26%
EY 49.93 31.72 32.80 18.12 59.87 42.31 30.36 39.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.08 0.07 0.08 0.11 0.11 0.00%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 25/02/02 20/11/01 28/08/01 30/05/01 28/02/01 28/11/00 -
Price 0.46 0.28 0.23 0.23 0.20 0.22 0.30 -
P/RPS 0.20 0.15 0.18 0.39 0.09 0.12 0.25 -13.83%
P/EPS 3.29 3.53 3.51 7.47 1.67 2.00 3.53 -4.58%
EY 30.39 28.32 28.52 13.39 59.87 50.00 28.33 4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.11 0.09 0.09 0.08 0.09 0.12 31.06%

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