[JETSON] YoY Cumulative Quarter Result on 31-Mar-2001 [#1]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Cumulative Result
Revenue	37,428	37,046	36,345	24,394	25,105	10.49%
YoY %	1.03%	1.93%	48.99%	-2.83%	-	-
Horiz. %	149.09%	147.56%	144.77%	97.17%	100.00%	-
PBT	-2,789	1,788	3,520	3,870	115	-
YoY %	-255.98%	-49.20%	-9.04%	3,265.22%	-	-
Horiz. %	-2,425.22%	1,554.78%	3,060.87%	3,365.22%	100.00%	-
Tax	-327	-787	-564	-592	-6	171.52%
YoY %	58.45%	-39.54%	4.73%	-9,766.67%	-	-
Horiz. %	5,450.00%	13,116.67%	9,400.00%	9,866.67%	100.00%	-
NP	-3,116	1,001	2,956	3,278	109	-
YoY %	-411.29%	-66.14%	-9.82%	2,907.34%	-	-
Horiz. %	-2,858.72%	918.35%	2,711.93%	3,007.34%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-3,116	1,001	2,956	3,278	109	-
YoY %	-411.29%	-66.14%	-9.82%	2,907.34%	-	-
Horiz. %	-2,858.72%	918.35%	2,711.93%	3,007.34%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	44.02%	16.02%	15.30%	5.22%	-
YoY %	-	174.78%	4.71%	193.10%	-	-
Horiz. %	-	843.30%	306.90%	293.10%	100.00%	-
Total Cost	40,544	36,045	33,389	21,116	24,996	12.84%
YoY %	12.48%	7.95%	58.12%	-15.52%	-	-
Horiz. %	162.20%	144.20%	133.58%	84.48%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	89,799	89,538	70,327	65,124	60,167	10.52%
YoY %	0.29%	27.32%	7.99%	8.24%	-	-
Horiz. %	149.25%	148.82%	116.89%	108.24%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	89,799	89,538	70,327	65,124	60,167	10.52%
YoY %	0.29%	27.32%	7.99%	8.24%	-	-
Horiz. %	149.25%	148.82%	116.89%	108.24%	100.00%	-
NOSH	49,070	45,917	22,326	21,780	21,800	22.46%
YoY %	6.87%	105.67%	2.51%	-0.09%	-	-
Horiz. %	225.09%	210.63%	102.41%	99.91%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-8.33%	2.70%	8.13%	13.44%	0.43%	-
YoY %	-408.52%	-66.79%	-39.51%	3,025.58%	-	-
Horiz. %	-1,937.21%	627.91%	1,890.70%	3,125.58%	100.00%	-
ROE	-3.47%	1.12%	4.20%	5.03%	0.18%	-
YoY %	-409.82%	-73.33%	-16.50%	2,694.44%	-	-
Horiz. %	-1,927.78%	622.22%	2,333.33%	2,794.44%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	76.27	80.68	162.79	112.00	115.16	-9.78%
YoY %	-5.47%	-50.44%	45.35%	-2.74%	-	-
Horiz. %	66.23%	70.06%	141.36%	97.26%	100.00%	-
EPS	-6.35	2.18	13.24	15.05	0.50	-
YoY %	-391.28%	-83.53%	-12.03%	2,910.00%	-	-
Horiz. %	-1,270.00%	436.00%	2,648.00%	3,010.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.83	1.95	3.15	2.99	2.76	-9.75%
YoY %	-6.15%	-38.10%	5.35%	8.33%	-	-
Horiz. %	66.30%	70.65%	114.13%	108.33%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 21,780
RPS	9.95	9.84	9.66	6.48	6.67	10.50%
YoY %	1.12%	1.86%	49.07%	-2.85%	-	-
Horiz. %	149.18%	147.53%	144.83%	97.15%	100.00%	-
EPS	-0.83	0.27	0.79	0.87	0.03	-
YoY %	-407.41%	-65.82%	-9.20%	2,800.00%	-	-
Horiz. %	-2,766.67%	900.00%	2,633.33%	2,900.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.2386	0.2379	0.1869	0.1731	0.1599	10.51%
YoY %	0.29%	27.29%	7.97%	8.26%	-	-
Horiz. %	149.22%	148.78%	116.89%	108.26%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.18	1.09	2.66	1.30	4.00	-
P/RPS	1.55	1.35	1.63	1.16	3.47	-18.23%
YoY %	14.81%	-17.18%	40.52%	-66.57%	-	-
Horiz. %	44.67%	38.90%	46.97%	33.43%	100.00%	-
P/EPS	-18.58	50.00	20.09	8.64	800.00	-
YoY %	-137.16%	148.88%	132.52%	-98.92%	-	-
Horiz. %	-2.32%	6.25%	2.51%	1.08%	100.00%	-
EY	-5.38	2.00	4.98	11.58	0.13	-
YoY %	-369.00%	-59.84%	-56.99%	8,807.69%	-	-
Horiz. %	-4,138.46%	1,538.46%	3,830.77%	8,907.69%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.64	0.56	0.84	0.43	1.45	-18.48%
YoY %	14.29%	-33.33%	95.35%	-70.34%	-	-
Horiz. %	44.14%	38.62%	57.93%	29.66%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	25/05/04	29/05/03	20/05/02	30/05/01	30/05/00	-
Price	1.09	1.19	2.92	1.51	3.48	-
P/RPS	1.43	1.47	1.79	1.35	3.02	-17.03%
YoY %	-2.72%	-17.88%	32.59%	-55.30%	-	-
Horiz. %	47.35%	48.68%	59.27%	44.70%	100.00%	-
P/EPS	-17.17	54.59	22.05	10.03	696.00	-
YoY %	-131.45%	147.57%	119.84%	-98.56%	-	-
Horiz. %	-2.47%	7.84%	3.17%	1.44%	100.00%	-
EY	-5.83	1.83	4.53	9.97	0.14	-
YoY %	-418.58%	-59.60%	-54.56%	7,021.43%	-	-
Horiz. %	-4,164.29%	1,307.14%	3,235.71%	7,121.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.60	0.61	0.93	0.51	1.26	-16.91%
YoY %	-1.64%	-34.41%	82.35%	-59.52%	-	-
Horiz. %	47.62%	48.41%	73.81%	40.48%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos