[JOTECH] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 89.62%
YoY- 110.82%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 75,795 33,280 117,953 79,820 41,947 17,380 87,627 -9.22%
PBT -1,018 -475 10,998 7,378 4,302 1,049 4,557 -
Tax 849 291 -2,660 -1,589 -1,249 -275 -1,234 -
NP -169 -184 8,338 5,789 3,053 774 3,323 -
-
NP to SH -169 -184 8,338 5,789 3,053 774 3,323 -
-
Tax Rate - - 24.19% 21.54% 29.03% 26.22% 27.08% -
Total Cost 75,964 33,464 109,615 74,031 38,894 16,606 84,304 -6.71%
-
Net Worth 62,107 64,399 61,971 63,610 60,819 60,957 59,981 2.35%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,957 - 1,810 - 1,800 - 1,799 39.31%
Div Payout % 0.00% - 21.72% - 58.98% - 54.15% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 62,107 64,399 61,971 63,610 60,819 60,957 59,981 2.35%
NOSH 42,249 41,818 40,241 40,006 40,013 40,103 39,987 3.74%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -0.22% -0.55% 7.07% 7.25% 7.28% 4.45% 3.79% -
ROE -0.27% -0.29% 13.45% 9.10% 5.02% 1.27% 5.54% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 179.40 79.58 293.11 199.52 104.83 43.34 219.13 -12.49%
EPS -0.40 -0.44 20.72 14.47 7.63 1.93 8.31 -
DPS 7.00 0.00 4.50 0.00 4.50 0.00 4.50 34.28%
NAPS 1.47 1.54 1.54 1.59 1.52 1.52 1.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 40,058
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.76 2.97 10.52 7.12 3.74 1.55 7.82 -9.26%
EPS -0.02 -0.02 0.74 0.52 0.27 0.07 0.30 -
DPS 0.26 0.00 0.16 0.00 0.16 0.00 0.16 38.26%
NAPS 0.0554 0.0574 0.0553 0.0567 0.0542 0.0544 0.0535 2.35%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.35 3.00 2.74 1.68 1.53 1.19 1.23 -
P/RPS 1.31 3.77 0.93 0.84 1.46 2.75 0.56 76.31%
P/EPS -587.50 -681.82 13.22 11.61 20.05 61.66 14.80 -
EY -0.17 -0.15 7.56 8.61 4.99 1.62 6.76 -
DY 2.98 0.00 1.64 0.00 2.94 0.00 3.66 -12.81%
P/NAPS 1.60 1.95 1.78 1.06 1.01 0.78 0.82 56.21%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 12/08/04 11/05/04 16/02/04 27/10/03 05/08/03 09/05/03 20/02/03 -
Price 1.22 2.51 2.99 2.16 1.70 1.49 1.15 -
P/RPS 0.68 3.15 1.02 1.08 1.62 3.44 0.52 19.60%
P/EPS -305.00 -570.45 14.43 14.93 22.28 77.20 13.84 -
EY -0.33 -0.18 6.93 6.70 4.49 1.30 7.23 -
DY 5.74 0.00 1.51 0.00 2.65 0.00 3.91 29.19%
P/NAPS 0.83 1.63 1.94 1.36 1.12 0.98 0.77 5.13%

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