[JOTECH] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -76.71%
YoY- 280.42%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 117,953 79,820 41,947 17,380 87,627 65,907 38,277 111.32%
PBT 10,998 7,378 4,302 1,049 4,557 3,333 1,356 302.14%
Tax -2,660 -1,589 -1,249 -275 -1,234 -587 -254 376.62%
NP 8,338 5,789 3,053 774 3,323 2,746 1,102 283.98%
-
NP to SH 8,338 5,789 3,053 774 3,323 2,746 1,102 283.98%
-
Tax Rate 24.19% 21.54% 29.03% 26.22% 27.08% 17.61% 18.73% -
Total Cost 109,615 74,031 38,894 16,606 84,304 63,161 37,175 105.22%
-
Net Worth 61,971 63,610 60,819 60,957 59,981 59,156 57,495 5.11%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,810 - 1,800 - 1,799 - 1,197 31.64%
Div Payout % 21.72% - 58.98% - 54.15% - 108.70% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 61,971 63,610 60,819 60,957 59,981 59,156 57,495 5.11%
NOSH 40,241 40,006 40,013 40,103 39,987 39,970 39,927 0.52%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.07% 7.25% 7.28% 4.45% 3.79% 4.17% 2.88% -
ROE 13.45% 9.10% 5.02% 1.27% 5.54% 4.64% 1.92% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 293.11 199.52 104.83 43.34 219.13 164.89 95.87 110.22%
EPS 20.72 14.47 7.63 1.93 8.31 6.87 2.76 281.99%
DPS 4.50 0.00 4.50 0.00 4.50 0.00 3.00 30.94%
NAPS 1.54 1.59 1.52 1.52 1.50 1.48 1.44 4.56%
Adjusted Per Share Value based on latest NOSH - 40,103
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.52 7.12 3.74 1.55 7.82 5.88 3.41 111.48%
EPS 0.74 0.52 0.27 0.07 0.30 0.24 0.10 278.35%
DPS 0.16 0.00 0.16 0.00 0.16 0.00 0.11 28.28%
NAPS 0.0553 0.0567 0.0542 0.0544 0.0535 0.0528 0.0513 5.11%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.74 1.68 1.53 1.19 1.23 1.15 1.36 -
P/RPS 0.93 0.84 1.46 2.75 0.56 0.70 1.42 -24.52%
P/EPS 13.22 11.61 20.05 61.66 14.80 16.74 49.28 -58.30%
EY 7.56 8.61 4.99 1.62 6.76 5.97 2.03 139.68%
DY 1.64 0.00 2.94 0.00 3.66 0.00 2.21 -17.98%
P/NAPS 1.78 1.06 1.01 0.78 0.82 0.78 0.94 52.88%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 16/02/04 27/10/03 05/08/03 09/05/03 20/02/03 01/11/02 15/08/02 -
Price 2.99 2.16 1.70 1.49 1.15 1.09 1.35 -
P/RPS 1.02 1.08 1.62 3.44 0.52 0.66 1.41 -19.36%
P/EPS 14.43 14.93 22.28 77.20 13.84 15.87 48.91 -55.58%
EY 6.93 6.70 4.49 1.30 7.23 6.30 2.04 125.47%
DY 1.51 0.00 2.65 0.00 3.91 0.00 2.22 -22.60%
P/NAPS 1.94 1.36 1.12 0.98 0.77 0.74 0.94 61.88%

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