[JOTECH] QoQ Quarter Result on 30-Sep-2004 [#3]

Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7020.0%
YoY- -60.96%
Quarter Report
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 44,922 38,986 38,608 43,604 42,515 33,280 38,133 11.55%
PBT 1,295 -2,016 39 644 -543 -475 3,620 -49.63%
Tax -457 24 628 424 558 291 -1,071 -43.35%
NP 838 -1,992 667 1,068 15 -184 2,549 -52.39%
-
NP to SH 703 -1,992 667 1,068 15 -184 2,549 -57.66%
-
Tax Rate 35.29% - -1,610.26% -65.84% - - 29.59% -
Total Cost 44,084 40,978 37,941 42,536 42,500 33,464 35,584 15.36%
-
Net Worth 65,878 66,615 64,744 66,021 55,125 64,399 62,908 3.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 2,625 - - -
Div Payout % - - - - 17,500.00% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 65,878 66,615 64,744 66,021 55,125 64,399 62,908 3.12%
NOSH 64,587 64,675 64,744 64,727 37,500 41,818 40,849 35.75%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.87% -5.11% 1.73% 2.45% 0.04% -0.55% 6.68% -
ROE 1.07% -2.99% 1.03% 1.62% 0.03% -0.29% 4.05% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 69.55 60.28 59.63 67.37 113.37 79.58 93.35 -17.83%
EPS 1.09 -3.08 1.03 1.65 0.04 -0.44 6.24 -68.78%
DPS 0.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.02 1.03 1.00 1.02 1.47 1.54 1.54 -24.03%
Adjusted Per Share Value based on latest NOSH - 64,727
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.01 3.48 3.44 3.89 3.79 2.97 3.40 11.64%
EPS 0.06 -0.18 0.06 0.10 0.00 -0.02 0.23 -59.20%
DPS 0.00 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.0588 0.0594 0.0577 0.0589 0.0492 0.0574 0.0561 3.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.80 0.94 1.11 1.13 2.35 3.00 2.74 -
P/RPS 1.15 1.56 1.86 1.68 2.07 3.77 2.94 -46.54%
P/EPS 73.50 -30.52 107.75 68.48 5,875.00 -681.82 43.91 41.02%
EY 1.36 -3.28 0.93 1.46 0.02 -0.15 2.28 -29.16%
DY 0.00 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 0.78 0.91 1.11 1.11 1.60 1.95 1.78 -42.33%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 11/05/05 07/02/05 27/10/04 12/08/04 11/05/04 16/02/04 -
Price 0.76 0.93 1.02 1.00 1.22 2.51 2.99 -
P/RPS 1.09 1.54 1.71 1.48 1.08 3.15 3.20 -51.25%
P/EPS 69.82 -30.19 99.01 60.61 3,050.00 -570.45 47.92 28.55%
EY 1.43 -3.31 1.01 1.65 0.03 -0.18 2.09 -22.37%
DY 0.00 0.00 0.00 0.00 5.74 0.00 0.00 -
P/NAPS 0.75 0.90 1.02 0.98 0.83 1.63 1.94 -46.96%

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