[JOTECH] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 97.22%
YoY- 454.08%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 133,120 117,953 106,426 83,894 69,520 87,627 87,876 31.86%
PBT -1,900 10,998 9,837 8,604 4,196 4,557 4,444 -
Tax 1,164 -2,660 -2,118 -2,498 -1,100 -1,234 -782 -
NP -736 8,338 7,718 6,106 3,096 3,323 3,661 -
-
NP to SH -736 8,338 7,718 6,106 3,096 3,323 3,661 -
-
Tax Rate - 24.19% 21.53% 29.03% 26.22% 27.08% 17.60% -
Total Cost 133,856 109,615 98,708 77,788 66,424 84,304 84,214 36.15%
-
Net Worth 64,399 61,971 63,610 60,819 60,957 59,981 59,156 5.81%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,810 - 3,601 - 1,799 - -
Div Payout % - 21.72% - 58.98% - 54.15% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 64,399 61,971 63,610 60,819 60,957 59,981 59,156 5.81%
NOSH 41,818 40,241 40,006 40,013 40,103 39,987 39,970 3.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.55% 7.07% 7.25% 7.28% 4.45% 3.79% 4.17% -
ROE -1.14% 13.45% 12.13% 10.04% 5.08% 5.54% 6.19% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 318.33 293.11 266.02 209.67 173.35 219.13 219.85 27.95%
EPS -1.76 20.72 19.29 15.26 7.72 8.31 9.16 -
DPS 0.00 4.50 0.00 9.00 0.00 4.50 0.00 -
NAPS 1.54 1.54 1.59 1.52 1.52 1.50 1.48 2.68%
Adjusted Per Share Value based on latest NOSH - 39,982
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.87 10.52 9.49 7.48 6.20 7.82 7.84 31.81%
EPS -0.07 0.74 0.69 0.54 0.28 0.30 0.33 -
DPS 0.00 0.16 0.00 0.32 0.00 0.16 0.00 -
NAPS 0.0574 0.0553 0.0567 0.0542 0.0544 0.0535 0.0528 5.72%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.00 2.74 1.68 1.53 1.19 1.23 1.15 -
P/RPS 0.94 0.93 0.63 0.73 0.69 0.56 0.52 48.34%
P/EPS -170.45 13.22 8.71 10.03 15.41 14.80 12.55 -
EY -0.59 7.56 11.48 9.97 6.49 6.76 7.97 -
DY 0.00 1.64 0.00 5.88 0.00 3.66 0.00 -
P/NAPS 1.95 1.78 1.06 1.01 0.78 0.82 0.78 84.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 11/05/04 16/02/04 27/10/03 05/08/03 09/05/03 20/02/03 01/11/02 -
Price 2.51 2.99 2.16 1.70 1.49 1.15 1.09 -
P/RPS 0.79 1.02 0.81 0.81 0.86 0.52 0.50 35.61%
P/EPS -142.61 14.43 11.20 11.14 19.30 13.84 11.90 -
EY -0.70 6.93 8.93 8.98 5.18 7.23 8.40 -
DY 0.00 1.51 0.00 5.29 0.00 3.91 0.00 -
P/NAPS 1.63 1.94 1.36 1.12 0.98 0.77 0.74 69.21%

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