[JOTECH] QoQ 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- 34.14%
YoY- 280.42%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 38,133 37,873 24,567 17,380 21,720 27,630 22,485 42.07%
PBT 3,620 3,076 3,253 1,049 1,224 1,977 1,758 61.64%
Tax -1,071 -340 -974 -275 -647 -333 -227 180.51%
NP 2,549 2,736 2,279 774 577 1,644 1,531 40.34%
-
NP to SH 2,549 2,736 2,279 774 577 1,644 1,531 40.34%
-
Tax Rate 29.59% 11.05% 29.94% 26.22% 52.86% 16.84% 12.91% -
Total Cost 35,584 35,137 22,288 16,606 21,143 25,986 20,954 42.20%
-
Net Worth 62,908 63,693 60,773 60,957 60,104 59,199 57,562 6.08%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,799 - 1,803 - 1,199 -
Div Payout % - - 78.95% - 312.50% - 78.33% -
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 62,908 63,693 60,773 60,957 60,104 59,199 57,562 6.08%
NOSH 40,849 40,058 39,982 40,103 40,069 39,999 39,973 1.45%
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 6.68% 7.22% 9.28% 4.45% 2.66% 5.95% 6.81% -
ROE 4.05% 4.30% 3.75% 1.27% 0.96% 2.78% 2.66% -
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 93.35 94.54 61.44 43.34 54.21 69.08 56.25 40.04%
EPS 6.24 6.83 5.70 1.93 1.44 4.11 3.83 38.33%
DPS 0.00 0.00 4.50 0.00 4.50 0.00 3.00 -
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 3.40 3.38 2.19 1.55 1.94 2.46 2.01 41.83%
EPS 0.23 0.24 0.20 0.07 0.05 0.15 0.14 39.10%
DPS 0.00 0.00 0.16 0.00 0.16 0.00 0.11 -
NAPS 0.0561 0.0568 0.0542 0.0544 0.0536 0.0528 0.0513 6.12%
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 2.94 1.78 2.49 2.75 2.27 1.66 2.42 13.81%
P/EPS 43.91 24.60 26.84 61.66 85.42 27.98 35.51 15.16%
EY 2.28 4.07 3.73 1.62 1.17 3.57 2.82 -13.17%
DY 0.00 0.00 2.94 0.00 3.66 0.00 2.21 -
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 3.20 2.28 2.77 3.44 2.12 1.58 2.40 21.07%
P/EPS 47.92 31.63 29.82 77.20 79.86 26.52 35.25 22.64%
EY 2.09 3.16 3.35 1.30 1.25 3.77 2.84 -18.44%
DY 0.00 0.00 2.65 0.00 3.91 0.00 2.22 -
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