[JOTECH] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -108.83%
YoY- -123.77%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 158,007 159,198 151,590 133,120 117,953 106,426 83,894 52.21%
PBT -335 -498 -2,036 -1,900 10,998 9,837 8,604 -
Tax 1,901 1,697 1,698 1,164 -2,660 -2,118 -2,498 -
NP 1,566 1,198 -338 -736 8,338 7,718 6,106 -59.46%
-
NP to SH 1,566 1,198 -338 -736 8,338 7,718 6,106 -59.46%
-
Tax Rate - - - - 24.19% 21.53% 29.03% -
Total Cost 156,441 158,000 151,928 133,856 109,615 98,708 77,788 58.99%
-
Net Worth 84,558 65,034 62,107 64,399 61,971 63,610 60,819 24.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,476 5,950 5,914 - 1,810 - 3,601 15.52%
Div Payout % 285.87% 496.45% 0.00% - 21.72% - 58.98% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 84,558 65,034 62,107 64,399 61,971 63,610 60,819 24.44%
NOSH 63,952 63,758 42,249 41,818 40,241 40,006 40,013 36.50%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.99% 0.75% -0.22% -0.55% 7.07% 7.25% 7.28% -
ROE 1.85% 1.84% -0.54% -1.14% 13.45% 12.13% 10.04% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 247.07 249.69 358.79 318.33 293.11 266.02 209.67 11.50%
EPS 2.45 1.88 -0.80 -1.76 20.72 19.29 15.26 -70.29%
DPS 7.00 9.33 14.00 0.00 4.50 0.00 9.00 -15.36%
NAPS 1.3222 1.02 1.47 1.54 1.54 1.59 1.52 -8.83%
Adjusted Per Share Value based on latest NOSH - 41,818
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.09 14.20 13.52 11.87 10.52 9.49 7.48 52.23%
EPS 0.14 0.11 -0.03 -0.07 0.74 0.69 0.54 -59.17%
DPS 0.40 0.53 0.53 0.00 0.16 0.00 0.32 15.96%
NAPS 0.0754 0.058 0.0554 0.0574 0.0553 0.0567 0.0542 24.49%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.11 1.13 2.35 3.00 2.74 1.68 1.53 -
P/RPS 0.45 0.45 0.65 0.94 0.93 0.63 0.73 -27.46%
P/EPS 45.33 60.11 -293.75 -170.45 13.22 8.71 10.03 172.10%
EY 2.21 1.66 -0.34 -0.59 7.56 11.48 9.97 -63.20%
DY 6.31 8.26 5.96 0.00 1.64 0.00 5.88 4.79%
P/NAPS 0.84 1.11 1.60 1.95 1.78 1.06 1.01 -11.51%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 07/02/05 27/10/04 12/08/04 11/05/04 16/02/04 27/10/03 05/08/03 -
Price 1.02 1.00 1.22 2.51 2.99 2.16 1.70 -
P/RPS 0.41 0.40 0.34 0.79 1.02 0.81 0.81 -36.35%
P/EPS 41.66 53.19 -152.50 -142.61 14.43 11.20 11.14 139.96%
EY 2.40 1.88 -0.66 -0.70 6.93 8.93 8.98 -58.34%
DY 6.86 9.33 11.48 0.00 1.51 0.00 5.29 18.82%
P/NAPS 0.77 0.98 0.83 1.63 1.94 1.36 1.12 -22.01%

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