[JETSON] QoQ 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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 35,361 37,046 32,740 45,067 45,339 36,345 26,484 21.31%
PBT 1,829 1,788 1,787 2,145 2,596 3,520 381 185.39%
Tax -464 -787 -1,165 -804 -315 -564 72 -
NP 1,365 1,001 622 1,341 2,281 2,956 453 109.04%
-
NP to SH 1,365 1,001 622 1,341 2,281 2,956 453 109.04%
-
Tax Rate 25.37% 44.02% 65.19% 37.48% 12.13% 16.02% -18.90% -
Total Cost 33,996 36,045 32,118 43,726 43,058 33,389 26,031 19.53%
-
Net Worth 87,030 89,538 83,827 73,684 73,010 70,327 66,527 19.67%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,668 - - - 765 -
Div Payout % - - 268.20% - - - 169.08% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 87,030 89,538 83,827 73,684 73,010 70,327 66,527 19.67%
NOSH 45,805 45,917 45,479 22,672 22,673 22,326 21,884 63.84%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.86% 2.70% 1.90% 2.98% 5.03% 8.13% 1.71% -
ROE 1.57% 1.12% 0.74% 1.82% 3.12% 4.20% 0.68% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 77.20 80.68 78.50 198.78 199.96 162.79 121.02 -25.95%
EPS 2.98 2.18 1.49 5.91 10.06 13.24 2.07 27.58%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.50 -
NAPS 1.90 1.95 2.01 3.25 3.22 3.15 3.04 -26.96%
Adjusted Per Share Value based on latest NOSH - 22,672
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.19 9.63 8.51 11.71 11.78 9.44 6.88 21.35%
EPS 0.35 0.26 0.16 0.35 0.59 0.77 0.12 104.53%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.20 -
NAPS 0.2261 0.2326 0.2178 0.1915 0.1897 0.1827 0.1729 19.64%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.26 1.09 1.00 2.47 2.70 2.66 2.30 -
P/RPS 1.63 1.35 1.27 1.24 1.35 1.63 1.90 -9.73%
P/EPS 42.28 50.00 67.05 41.76 26.84 20.09 111.11 -47.58%
EY 2.37 2.00 1.49 2.39 3.73 4.98 0.90 91.03%
DY 0.00 0.00 4.00 0.00 0.00 0.00 1.52 -
P/NAPS 0.66 0.56 0.50 0.76 0.84 0.84 0.76 -9.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 29/05/03 17/03/03 27/11/02 26/08/02 20/05/02 25/02/02 -
Price 1.44 1.19 1.02 1.04 2.70 2.92 2.34 -
P/RPS 1.87 1.47 1.30 0.52 1.35 1.79 1.93 -2.08%
P/EPS 48.32 54.59 68.39 17.58 26.84 22.05 113.04 -43.34%
EY 2.07 1.83 1.46 5.69 3.73 4.53 0.88 77.14%
DY 0.00 0.00 3.92 0.00 0.00 0.00 1.50 -
P/NAPS 0.76 0.61 0.51 0.32 0.84 0.93 0.77 -0.87%

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