[JOTECH] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -227.2%
YoY- -982.61%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 201,200 138,306 83,908 38,986 158,007 119,399 75,795 91.37%
PBT 3,351 738 -721 -2,016 -335 -374 -1,018 -
Tax -616 -1,102 -541 24 1,901 1,273 849 -
NP 2,735 -364 -1,262 -1,992 1,566 899 -169 -
-
NP to SH 2,421 -472 -1,289 -1,992 1,566 899 -169 -
-
Tax Rate 18.38% 149.32% - - - - - -
Total Cost 198,465 138,670 85,170 40,978 156,441 118,500 75,964 89.36%
-
Net Worth 7,695 67,243 66,018 66,615 84,558 65,034 62,107 -75.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 129 1,577 1,579 - 4,476 4,463 2,957 -87.53%
Div Payout % 5.33% 0.00% 0.00% - 285.87% 496.45% 0.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 7,695 67,243 66,018 66,615 84,558 65,034 62,107 -75.05%
NOSH 64,560 64,657 64,723 64,675 63,952 63,758 42,249 32.56%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.36% -0.26% -1.50% -5.11% 0.99% 0.75% -0.22% -
ROE 31.46% -0.70% -1.95% -2.99% 1.85% 1.38% -0.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 311.65 213.91 129.64 60.28 247.07 187.27 179.40 44.36%
EPS 0.37 -0.73 -1.99 -3.08 2.45 1.41 -0.40 -
DPS 0.20 2.44 2.44 0.00 7.00 7.00 7.00 -90.59%
NAPS 0.1192 1.04 1.02 1.03 1.3222 1.02 1.47 -81.17%
Adjusted Per Share Value based on latest NOSH - 64,675
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.94 12.33 7.48 3.48 14.09 10.65 6.76 91.34%
EPS 0.22 -0.04 -0.11 -0.18 0.14 0.08 -0.02 -
DPS 0.01 0.14 0.14 0.00 0.40 0.40 0.26 -88.53%
NAPS 0.0069 0.06 0.0589 0.0594 0.0754 0.058 0.0554 -74.96%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.46 0.64 0.80 0.94 1.11 1.13 2.35 -
P/RPS 0.15 0.30 0.62 1.56 0.45 0.60 1.31 -76.32%
P/EPS 12.27 -87.67 -40.17 -30.52 45.33 80.14 -587.50 -
EY 8.15 -1.14 -2.49 -3.28 2.21 1.25 -0.17 -
DY 0.43 3.81 3.05 0.00 6.31 6.19 2.98 -72.39%
P/NAPS 3.86 0.62 0.78 0.91 0.84 1.11 1.60 79.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/03/06 18/11/05 24/08/05 11/05/05 07/02/05 27/10/04 12/08/04 -
Price 0.55 0.58 0.76 0.93 1.02 1.00 1.22 -
P/RPS 0.18 0.27 0.59 1.54 0.41 0.53 0.68 -58.67%
P/EPS 14.67 -79.45 -38.16 -30.19 41.66 70.92 -305.00 -
EY 6.82 -1.26 -2.62 -3.31 2.40 1.41 -0.33 -
DY 0.36 4.21 3.21 0.00 6.86 7.00 5.74 -84.13%
P/NAPS 4.61 0.56 0.75 0.90 0.77 0.98 0.83 212.65%

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