Jet Airways (India) Ltd
NSE:JETAIRWAYS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jet Airways (India) Ltd
NSE:JETAIRWAYS
|
IN |
|
Sansera Engineering Ltd
NSE:SANSERA
|
IN |
|
C
|
CircuTech International Holdings Ltd
HKEX:8051
|
HK |
|
Zhejiang Sunoren Solar Technology Co Ltd
SSE:603105
|
CN |
|
A
|
AGES Industri AB
STO:AGES B
|
SE |
Income Statement
Earnings Waterfall
Jet Airways (India) Ltd
Income Statement
Jet Airways (India) Ltd
| Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
2 537
|
0
|
0
|
0
|
2 416
|
0
|
0
|
0
|
2 402
|
0
|
0
|
0
|
5 225
|
|
| Revenue |
44 202
N/A
|
48 356
+9%
|
51 204
+6%
|
53 600
+5%
|
60 876
+14%
|
63 974
+5%
|
68 632
+7%
|
73 624
+7%
|
74 013
+1%
|
77 290
+4%
|
81 960
+6%
|
87 435
+7%
|
102 769
+18%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(17 073)
|
(15 847)
|
(19 546)
|
(22 600)
|
(25 193)
|
(31 813)
|
(35 281)
|
(38 209)
|
(34 875)
|
(40 677)
|
(41 138)
|
(44 648)
|
(57 090)
|
|
| Gross Profit |
27 129
N/A
|
32 510
+20%
|
31 658
-3%
|
31 001
-2%
|
35 682
+15%
|
32 162
-10%
|
33 352
+4%
|
35 415
+6%
|
39 138
+11%
|
36 613
-6%
|
40 821
+11%
|
42 786
+5%
|
45 679
+7%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(18 771)
|
(23 203)
|
(22 288)
|
(22 773)
|
(26 044)
|
(24 632)
|
(27 639)
|
(30 006)
|
(36 223)
|
(32 607)
|
(35 064)
|
(38 049)
|
(55 145)
|
|
| Selling, General & Administrative |
(9 338)
|
(6 474)
|
(6 434)
|
(6 546)
|
(12 933)
|
(7 012)
|
(7 461)
|
(7 973)
|
(17 390)
|
(8 325)
|
(8 884)
|
(9 429)
|
(25 025)
|
|
| Depreciation & Amortization |
0
|
(4 415)
|
(4 236)
|
(4 154)
|
0
|
(3 967)
|
(3 961)
|
(3 991)
|
0
|
(4 582)
|
(5 358)
|
(6 485)
|
0
|
|
| Other Operating Expenses |
(9 433)
|
(12 314)
|
(11 617)
|
(12 073)
|
(13 111)
|
(13 651)
|
(16 216)
|
(18 042)
|
(18 833)
|
(19 700)
|
(20 821)
|
(22 135)
|
(30 119)
|
|
| Operating Income |
8 358
N/A
|
9 306
+11%
|
9 371
+1%
|
8 228
-12%
|
9 639
+17%
|
7 530
-22%
|
5 712
-24%
|
5 409
-5%
|
2 915
-46%
|
4 006
+37%
|
5 758
+44%
|
4 738
-18%
|
(9 465)
N/A
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(2 537)
|
(2 498)
|
(2 473)
|
(2 471)
|
(2 416)
|
(2 454)
|
(2 469)
|
(2 501)
|
(2 402)
|
(2 403)
|
(3 005)
|
(3 908)
|
(1 983)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(538)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 123
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
747
|
|
| Pre-Tax Income |
5 821
N/A
|
6 808
+17%
|
6 898
+1%
|
5 757
-17%
|
7 223
+25%
|
5 077
-30%
|
3 244
-36%
|
2 909
-10%
|
514
-82%
|
1 603
+212%
|
2 753
+72%
|
830
-70%
|
(8 115)
N/A
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(1 901)
|
(2 455)
|
(2 633)
|
(2 178)
|
(2 702)
|
(1 959)
|
(1 363)
|
(1 238)
|
(234)
|
(565)
|
(880)
|
(268)
|
1 577
|
|
| Income from Continuing Operations |
3 920
|
4 353
|
4 265
|
3 579
|
4 520
|
3 117
|
1 880
|
1 670
|
279
|
1 038
|
1 873
|
562
|
(6 539)
|
|
| Net Income (Common) |
3 816
N/A
|
4 353
+14%
|
4 265
-2%
|
3 579
-16%
|
4 520
+26%
|
3 117
-31%
|
1 880
-40%
|
1 670
-11%
|
279
-83%
|
1 038
+272%
|
1 873
+80%
|
562
-70%
|
(6 539)
N/A
|
|
| EPS (Diluted) |
7.75
N/A
|
11.04
+42%
|
60.92
+452%
|
1 193
+1 858%
|
31.83
-97%
|
36.24
+14%
|
21.6
-40%
|
19.41
-10%
|
3.24
-83%
|
12.06
+272%
|
21.28
+76%
|
6.53
-69%
|
-76.03
N/A
|
|