[JASKITA] YoY Annualized Quarter Result on 31-Dec-2001 [#3]

Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -19.34%
YoY- -27.82%
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 47,876 48,182 49,332 48,413 47,660 39,666 0 -100.00%
PBT 4,536 4,818 5,162 3,296 4,381 3,374 0 -100.00%
Tax -1,322 -1,464 -1,718 -1,182 -1,453 -1,033 0 -100.00%
NP 3,213 3,354 3,444 2,113 2,928 2,341 0 -100.00%
-
NP to SH 3,213 3,354 3,444 2,113 2,928 2,341 0 -100.00%
-
Tax Rate 29.14% 30.39% 33.28% 35.86% 33.17% 30.62% - -
Total Cost 44,662 44,828 45,888 46,300 44,732 37,325 0 -100.00%
-
Net Worth 58,554 56,452 53,919 49,930 48,711 47,092 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 58,554 56,452 53,919 49,930 48,711 47,092 0 -100.00%
NOSH 446,296 44,928 45,310 19,987 19,963 19,954 20,000 -3.24%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 6.71% 6.96% 6.98% 4.37% 6.14% 5.90% 0.00% -
ROE 5.49% 5.94% 6.39% 4.23% 6.01% 4.97% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 10.73 107.24 108.88 242.22 238.73 198.79 0.00 -100.00%
EPS 0.72 7.47 7.67 10.57 14.67 11.73 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 1.2565 1.19 2.4981 2.44 2.36 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,927
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 10.65 10.72 10.97 10.77 10.60 8.82 0.00 -100.00%
EPS 0.71 0.75 0.77 0.47 0.65 0.52 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1303 0.1256 0.1199 0.1111 0.1084 0.1048 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.27 0.26 0.18 0.25 0.26 0.00 0.00 -
P/RPS 2.52 0.24 0.17 0.10 0.11 0.00 0.00 -100.00%
P/EPS 37.50 3.48 2.37 2.36 1.77 0.00 0.00 -100.00%
EY 2.67 28.72 42.23 42.29 56.41 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.21 0.15 0.10 0.11 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 20/02/04 26/02/03 25/02/02 28/02/01 29/02/00 - -
Price 0.23 0.27 0.17 0.28 0.22 0.47 0.00 -
P/RPS 2.14 0.25 0.16 0.12 0.09 0.24 0.00 -100.00%
P/EPS 31.94 3.62 2.24 2.65 1.50 4.01 0.00 -100.00%
EY 3.13 27.65 44.71 37.76 66.67 24.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.21 0.14 0.11 0.09 0.20 0.00 -100.00%

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