[JTINTER] YoY Cumulative Quarter Result on 30-Jun-2001 [#2]

Announcement Date
01-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 60.43%
YoY- -25.31%
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 364,759 324,156 337,493 316,509 291,943 283,352 -0.26%
PBT 70,862 53,871 40,891 46,887 57,645 70,347 -0.00%
Tax -21,034 -13,964 -14,249 -16,021 -16,322 0 -100.00%
NP 49,828 39,907 26,642 30,866 41,323 70,347 0.36%
-
NP to SH 49,828 39,907 26,642 30,866 41,323 70,347 0.36%
-
Tax Rate 29.68% 25.92% 34.85% 34.17% 28.31% 0.00% -
Total Cost 314,931 284,249 310,851 285,643 250,620 213,005 -0.41%
-
Net Worth 466,974 437,118 438,809 389,748 460,306 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - 33,955 - - - -
Div Payout % - - 127.45% - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 466,974 437,118 438,809 389,748 460,306 0 -100.00%
NOSH 260,879 261,747 261,196 261,576 261,537 261,513 0.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 13.66% 12.31% 7.89% 9.75% 14.15% 24.83% -
ROE 10.67% 9.13% 6.07% 7.92% 8.98% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 139.82 123.84 129.21 121.00 111.63 108.35 -0.26%
EPS 19.10 15.30 10.20 11.80 15.80 26.90 0.36%
DPS 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 1.79 1.67 1.68 1.49 1.76 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 264,249
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 139.50 123.97 129.07 121.05 111.65 108.37 -0.26%
EPS 19.06 15.26 10.19 11.80 15.80 26.90 0.36%
DPS 0.00 0.00 12.99 0.00 0.00 0.00 -
NAPS 1.7859 1.6718 1.6782 1.4906 1.7604 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 4.12 4.04 3.82 3.86 4.34 0.00 -
P/RPS 2.95 3.26 2.96 3.19 3.89 0.00 -100.00%
P/EPS 21.57 26.50 37.45 32.71 27.47 0.00 -100.00%
EY 4.64 3.77 2.67 3.06 3.64 0.00 -100.00%
DY 0.00 0.00 3.40 0.00 0.00 0.00 -
P/NAPS 2.30 2.42 2.27 2.59 2.47 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/08/04 13/08/03 15/08/02 01/08/01 02/08/00 - -
Price 4.38 3.88 4.06 4.02 4.24 0.00 -
P/RPS 3.13 3.13 3.14 3.32 3.80 0.00 -100.00%
P/EPS 22.93 25.45 39.80 34.07 26.84 0.00 -100.00%
EY 4.36 3.93 2.51 2.94 3.73 0.00 -100.00%
DY 0.00 0.00 3.20 0.00 0.00 0.00 -
P/NAPS 2.45 2.32 2.42 2.70 2.41 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