[JTINTER] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
05-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -72.65%
YoY- -21.88%
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 206,425 181,706 155,695 169,605 157,304 143,292 0 -100.00%
PBT 36,165 31,986 28,112 24,406 27,121 31,045 0 -100.00%
Tax -11,045 -10,181 -8,333 -9,377 -7,882 -8,693 0 -100.00%
NP 25,120 21,805 19,779 15,029 19,239 22,352 0 -100.00%
-
NP to SH 25,120 21,805 19,779 15,029 19,239 22,352 0 -100.00%
-
Tax Rate 30.54% 31.83% 29.64% 38.42% 29.06% 28.00% - -
Total Cost 181,305 159,901 135,916 154,576 138,065 120,940 0 -100.00%
-
Net Worth 470,999 441,354 263,222 429,776 374,380 468,077 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 470,999 441,354 263,222 429,776 374,380 468,077 0 -100.00%
NOSH 261,666 262,710 263,222 263,666 259,986 262,964 261,499 -0.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 12.17% 12.00% 12.70% 8.86% 12.23% 15.60% 0.00% -
ROE 5.33% 4.94% 7.51% 3.50% 5.14% 4.78% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 78.89 69.17 59.15 64.33 60.50 54.49 0.00 -100.00%
EPS 9.60 8.30 7.60 5.70 7.40 8.50 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.68 1.00 1.63 1.44 1.78 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 263,666
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 78.95 69.49 59.55 64.87 60.16 54.80 0.00 -100.00%
EPS 9.61 8.34 7.56 5.75 7.36 8.55 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8013 1.688 1.0067 1.6437 1.4318 1.7902 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 4.34 4.48 3.84 4.12 3.50 5.00 0.00 -
P/RPS 5.50 6.48 6.49 6.40 5.78 9.18 0.00 -100.00%
P/EPS 45.21 53.98 51.10 72.28 47.30 58.82 0.00 -100.00%
EY 2.21 1.85 1.96 1.38 2.11 1.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.67 3.84 2.53 2.43 2.81 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 20/05/05 05/05/04 08/05/03 05/07/02 03/05/01 03/05/00 - -
Price 4.34 4.26 4.08 3.88 3.82 4.98 0.00 -
P/RPS 5.50 6.16 6.90 6.03 6.31 9.14 0.00 -100.00%
P/EPS 45.21 51.33 54.30 68.07 51.62 58.59 0.00 -100.00%
EY 2.21 1.95 1.84 1.47 1.94 1.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.54 4.08 2.38 2.65 2.80 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