[JETSON] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 227.3%
YoY- 266.67%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 25,810 34,086 24,394 22,764 22,170 14,872 25,105 1.86%
PBT 977 1,241 3,870 1,645 802 396 115 315.81%
Tax -113 -416 -592 -578 -476 172 -6 606.60%
NP 864 825 3,278 1,067 326 568 109 297.04%
-
NP to SH 864 825 3,278 1,067 326 568 109 297.04%
-
Tax Rate 11.57% 33.52% 15.30% 35.14% 59.35% -43.43% 5.22% -
Total Cost 24,946 33,261 21,116 21,697 21,844 14,304 24,996 -0.13%
-
Net Worth 66,276 65,956 65,124 61,842 61,070 60,717 60,167 6.65%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 544 - - - -
Div Payout % - - - 51.02% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 66,276 65,956 65,124 61,842 61,070 60,717 60,167 6.65%
NOSH 21,873 21,767 21,780 21,775 21,733 21,762 21,800 0.22%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.35% 2.42% 13.44% 4.69% 1.47% 3.82% 0.43% -
ROE 1.30% 1.25% 5.03% 1.73% 0.53% 0.94% 0.18% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 118.00 156.59 112.00 104.54 102.01 68.34 115.16 1.63%
EPS 3.95 3.79 15.05 4.90 1.50 2.61 0.50 296.16%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 3.03 3.03 2.99 2.84 2.81 2.79 2.76 6.41%
Adjusted Per Share Value based on latest NOSH - 21,775
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 6.71 8.86 6.34 5.91 5.76 3.86 6.52 1.93%
EPS 0.22 0.21 0.85 0.28 0.08 0.15 0.03 276.99%
DPS 0.00 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.1722 0.1714 0.1692 0.1607 0.1587 0.1578 0.1563 6.66%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.61 1.68 1.30 1.60 2.50 2.93 4.00 -
P/RPS 1.36 1.07 1.16 1.53 2.45 4.29 3.47 -46.41%
P/EPS 40.76 44.33 8.64 32.65 166.67 112.26 800.00 -86.23%
EY 2.45 2.26 11.58 3.06 0.60 0.89 0.13 606.92%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.43 0.56 0.89 1.05 1.45 -48.84%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 27/08/01 30/05/01 27/02/01 28/11/00 29/08/00 30/05/00 -
Price 2.20 2.10 1.51 1.59 1.93 2.92 3.48 -
P/RPS 1.86 1.34 1.35 1.52 1.89 4.27 3.02 -27.58%
P/EPS 55.70 55.41 10.03 32.45 128.67 111.88 696.00 -81.40%
EY 1.80 1.80 9.97 3.08 0.78 0.89 0.14 447.96%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.51 0.56 0.69 1.05 1.26 -30.47%

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