[JTINTER] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 367.15%
YoY- 31.61%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 167,454 204,868 168,461 155,695 145,822 193,680 167,888 -0.17%
PBT 7,067 38,645 25,759 28,112 3,783 24,303 16,485 -43.05%
Tax -3,016 2,495 -5,631 -8,333 451 -8,979 -4,872 -27.30%
NP 4,051 41,140 20,128 19,779 4,234 15,324 11,613 -50.35%
-
NP to SH 4,051 41,140 20,128 19,779 4,234 15,324 11,613 -50.35%
-
Tax Rate 42.68% -6.46% 21.86% 29.64% -11.92% 36.95% 29.55% -
Total Cost 163,403 163,728 148,333 135,916 141,588 178,356 156,275 3.00%
-
Net Worth 429,406 414,020 436,542 263,222 266,526 259,936 443,405 -2.11%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 68,129 - - 34,648 33,791 34,311 -
Div Payout % - 165.61% - - 818.34% 220.52% 295.45% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 429,406 414,020 436,542 263,222 266,526 259,936 443,405 -2.11%
NOSH 270,066 262,038 261,402 263,222 266,526 259,936 263,931 1.53%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.42% 20.08% 11.95% 12.70% 2.90% 7.91% 6.92% -
ROE 0.94% 9.94% 4.61% 7.51% 1.59% 5.90% 2.62% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 62.00 78.18 64.45 59.15 54.71 74.51 63.61 -1.68%
EPS 1.50 15.70 7.70 7.60 1.60 5.90 4.40 -51.10%
DPS 0.00 26.00 0.00 0.00 13.00 13.00 13.00 -
NAPS 1.59 1.58 1.67 1.00 1.00 1.00 1.68 -3.59%
Adjusted Per Share Value based on latest NOSH - 263,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 64.04 78.35 64.43 59.55 55.77 74.07 64.21 -0.17%
EPS 1.55 15.73 7.70 7.56 1.62 5.86 4.44 -50.32%
DPS 0.00 26.06 0.00 0.00 13.25 12.92 13.12 -
NAPS 1.6423 1.5834 1.6696 1.0067 1.0193 0.9941 1.6958 -2.10%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.56 4.04 4.04 3.84 4.06 3.70 3.82 -
P/RPS 7.35 5.17 6.27 6.49 7.42 4.97 6.01 14.31%
P/EPS 304.00 25.73 52.47 51.10 255.57 62.76 86.82 130.06%
EY 0.33 3.89 1.91 1.96 0.39 1.59 1.15 -56.39%
DY 0.00 6.44 0.00 0.00 3.20 3.51 3.40 -
P/NAPS 2.87 2.56 2.42 3.84 4.06 3.70 2.27 16.87%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 12/11/03 13/08/03 08/05/03 28/02/03 07/11/02 15/08/02 -
Price 4.50 4.30 3.88 4.08 4.00 3.74 4.06 -
P/RPS 7.26 5.50 6.02 6.90 7.31 5.02 6.38 8.97%
P/EPS 300.00 27.39 50.39 54.30 251.80 63.44 92.27 118.99%
EY 0.33 3.65 1.98 1.84 0.40 1.58 1.08 -54.53%
DY 0.00 6.05 0.00 0.00 3.25 3.48 3.20 -
P/NAPS 2.83 2.72 2.32 4.08 4.00 3.74 2.42 10.96%

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