[JOTECH] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -107.22%
YoY- -123.77%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 38,608 43,604 42,515 33,280 38,133 37,873 24,567 34.98%
PBT 39 644 -543 -475 3,620 3,076 3,253 -94.69%
Tax 628 424 558 291 -1,071 -340 -974 -
NP 667 1,068 15 -184 2,549 2,736 2,279 -55.75%
-
NP to SH 667 1,068 15 -184 2,549 2,736 2,279 -55.75%
-
Tax Rate -1,610.26% -65.84% - - 29.59% 11.05% 29.94% -
Total Cost 37,941 42,536 42,500 33,464 35,584 35,137 22,288 42.33%
-
Net Worth 64,744 66,021 55,125 64,399 62,908 63,693 60,773 4.28%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 2,625 - - - 1,799 -
Div Payout % - - 17,500.00% - - - 78.95% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 64,744 66,021 55,125 64,399 62,908 63,693 60,773 4.28%
NOSH 64,744 64,727 37,500 41,818 40,849 40,058 39,982 37.69%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.73% 2.45% 0.04% -0.55% 6.68% 7.22% 9.28% -
ROE 1.03% 1.62% 0.03% -0.29% 4.05% 4.30% 3.75% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 59.63 67.37 113.37 79.58 93.35 94.54 61.44 -1.96%
EPS 1.03 1.65 0.04 -0.44 6.24 6.83 5.70 -67.87%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 4.50 -
NAPS 1.00 1.02 1.47 1.54 1.54 1.59 1.52 -24.26%
Adjusted Per Share Value based on latest NOSH - 41,818
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.44 3.89 3.79 2.97 3.40 3.38 2.19 34.94%
EPS 0.06 0.10 0.00 -0.02 0.23 0.24 0.20 -55.02%
DPS 0.00 0.00 0.23 0.00 0.00 0.00 0.16 -
NAPS 0.0577 0.0589 0.0492 0.0574 0.0561 0.0568 0.0542 4.24%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.11 1.13 2.35 3.00 2.74 1.68 1.53 -
P/RPS 1.86 1.68 2.07 3.77 2.94 1.78 2.49 -17.60%
P/EPS 107.75 68.48 5,875.00 -681.82 43.91 24.60 26.84 151.53%
EY 0.93 1.46 0.02 -0.15 2.28 4.07 3.73 -60.21%
DY 0.00 0.00 2.98 0.00 0.00 0.00 2.94 -
P/NAPS 1.11 1.11 1.60 1.95 1.78 1.06 1.01 6.46%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 07/02/05 27/10/04 12/08/04 11/05/04 16/02/04 27/10/03 05/08/03 -
Price 1.02 1.00 1.22 2.51 2.99 2.16 1.70 -
P/RPS 1.71 1.48 1.08 3.15 3.20 2.28 2.77 -27.39%
P/EPS 99.01 60.61 3,050.00 -570.45 47.92 31.63 29.82 121.75%
EY 1.01 1.65 0.03 -0.18 2.09 3.16 3.35 -54.87%
DY 0.00 0.00 5.74 0.00 0.00 0.00 2.65 -
P/NAPS 1.02 0.98 0.83 1.63 1.94 1.36 1.12 -6.01%

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