[JTINTER] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -22.73%
YoY- -0.12%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 198,714 183,053 168,461 167,888 159,205 148,651 145,812 -0.32%
PBT 28,209 38,876 25,759 16,485 19,766 26,601 34,982 0.22%
Tax -8,267 -10,853 -5,631 -4,872 -8,139 -7,629 0 -100.00%
NP 19,942 28,023 20,128 11,613 11,627 18,972 34,982 0.59%
-
NP to SH 19,942 28,023 20,128 11,613 11,627 18,972 34,982 0.59%
-
Tax Rate 29.31% 27.92% 21.86% 29.55% 41.18% 28.68% 0.00% -
Total Cost 178,772 155,030 148,333 156,275 147,578 129,679 110,830 -0.50%
-
Net Worth 490,678 468,795 436,542 443,405 393,732 457,407 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - 34,311 - 33,785 33,937 -
Div Payout % - - - 295.45% - 178.08% 97.01% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 490,678 468,795 436,542 443,405 393,732 457,407 0 -100.00%
NOSH 262,394 261,897 261,402 263,931 264,249 259,890 261,059 -0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 10.04% 15.31% 11.95% 6.92% 7.30% 12.76% 23.99% -
ROE 4.06% 5.98% 4.61% 2.62% 2.95% 4.15% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 75.73 69.89 64.45 63.61 60.25 57.20 55.85 -0.32%
EPS 7.60 10.70 7.70 4.40 4.40 7.30 13.40 0.60%
DPS 0.00 0.00 0.00 13.00 0.00 13.00 13.00 -
NAPS 1.87 1.79 1.67 1.68 1.49 1.76 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 263,931
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 76.00 70.01 64.43 64.21 60.89 56.85 55.77 -0.32%
EPS 7.63 10.72 7.70 4.44 4.45 7.26 13.38 0.59%
DPS 0.00 0.00 0.00 13.12 0.00 12.92 12.98 -
NAPS 1.8766 1.7929 1.6696 1.6958 1.5058 1.7494 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 4.24 4.12 4.04 3.82 3.86 4.34 0.00 -
P/RPS 5.60 5.89 6.27 6.01 6.41 7.59 0.00 -100.00%
P/EPS 55.79 38.50 52.47 86.82 87.73 59.45 0.00 -100.00%
EY 1.79 2.60 1.91 1.15 1.14 1.68 0.00 -100.00%
DY 0.00 0.00 0.00 3.40 0.00 3.00 0.00 -
P/NAPS 2.27 2.30 2.42 2.27 2.59 2.47 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 09/08/05 23/08/04 13/08/03 15/08/02 01/08/01 02/08/00 - -
Price 4.30 4.38 3.88 4.06 4.02 4.24 0.00 -
P/RPS 5.68 6.27 6.02 6.38 6.67 7.41 0.00 -100.00%
P/EPS 56.58 40.93 50.39 92.27 91.36 58.08 0.00 -100.00%
EY 1.77 2.44 1.98 1.08 1.09 1.72 0.00 -100.00%
DY 0.00 0.00 0.00 3.20 0.00 3.07 0.00 -
P/NAPS 2.30 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