[JOTECH] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
01-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 232.24%
YoY- -10.59%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 83,894 69,520 87,627 87,876 38,277 63,168 87,898 -3.06%
PBT 8,604 4,196 4,557 4,444 1,356 -1,608 3,990 67.14%
Tax -2,498 -1,100 -1,234 -782 -254 1,608 -957 89.91%
NP 6,106 3,096 3,323 3,661 1,102 0 3,033 59.64%
-
NP to SH 6,106 3,096 3,323 3,661 1,102 -1,716 3,033 59.64%
-
Tax Rate 29.03% 26.22% 27.08% 17.60% 18.73% - 23.98% -
Total Cost 77,788 66,424 84,304 84,214 37,175 63,168 84,865 -5.65%
-
Net Worth 60,819 60,957 59,981 59,156 57,495 57,333 57,619 3.67%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,601 - 1,799 - 1,197 - 2,000 48.15%
Div Payout % 58.98% - 54.15% - 108.70% - 65.96% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 60,819 60,957 59,981 59,156 57,495 57,333 57,619 3.67%
NOSH 40,013 40,103 39,987 39,970 39,927 40,093 40,013 0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.28% 4.45% 3.79% 4.17% 2.88% 0.00% 3.45% -
ROE 10.04% 5.08% 5.54% 6.19% 1.92% -2.99% 5.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 209.67 173.35 219.13 219.85 95.87 157.55 219.67 -3.06%
EPS 15.26 7.72 8.31 9.16 2.76 -4.28 7.58 59.64%
DPS 9.00 0.00 4.50 0.00 3.00 0.00 5.00 48.13%
NAPS 1.52 1.52 1.50 1.48 1.44 1.43 1.44 3.68%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.48 6.20 7.82 7.84 3.41 5.63 7.84 -3.09%
EPS 0.54 0.28 0.30 0.33 0.10 -0.15 0.27 58.94%
DPS 0.32 0.00 0.16 0.00 0.11 0.00 0.18 46.90%
NAPS 0.0542 0.0544 0.0535 0.0528 0.0513 0.0511 0.0514 3.60%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.53 1.19 1.23 1.15 1.36 1.68 0.00 -
P/RPS 0.73 0.69 0.56 0.52 1.42 1.07 0.00 -
P/EPS 10.03 15.41 14.80 12.55 49.28 -39.25 0.00 -
EY 9.97 6.49 6.76 7.97 2.03 -2.55 0.00 -
DY 5.88 0.00 3.66 0.00 2.21 0.00 0.00 -
P/NAPS 1.01 0.78 0.82 0.78 0.94 1.17 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 05/08/03 09/05/03 20/02/03 01/11/02 15/08/02 09/05/02 08/02/02 -
Price 1.70 1.49 1.15 1.09 1.35 1.70 0.00 -
P/RPS 0.81 0.86 0.52 0.50 1.41 1.08 0.00 -
P/EPS 11.14 19.30 13.84 11.90 48.91 -39.72 0.00 -
EY 8.98 5.18 7.23 8.40 2.04 -2.52 0.00 -
DY 5.29 0.00 3.91 0.00 2.22 0.00 0.00 -
P/NAPS 1.12 0.98 0.77 0.74 0.94 1.19 0.00 -

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