[JOTECH] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
09-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -79.37%
YoY- -91.83%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 87,627 83,710 75,939 78,465 87,898 92,928 102,918 -10.14%
PBT 4,557 2,453 1,258 1,201 3,991 6,469 8,772 -35.29%
Tax -1,234 -770 -612 -575 -957 -905 -1,487 -11.66%
NP 3,323 1,683 646 626 3,034 5,564 7,285 -40.65%
-
NP to SH 3,323 1,683 646 626 3,034 5,564 7,285 -40.65%
-
Tax Rate 27.08% 31.39% 48.65% 47.88% 23.98% 13.99% 16.95% -
Total Cost 84,304 82,027 75,293 77,839 84,864 87,364 95,633 -8.04%
-
Net Worth 60,104 59,199 57,562 57,333 57,545 60,100 59,488 0.68%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,199 1,199 1,199 - - 1,998 1,998 -28.78%
Div Payout % 36.09% 71.25% 185.64% - - 35.92% 27.43% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 60,104 59,199 57,562 57,333 57,545 60,100 59,488 0.68%
NOSH 40,069 39,999 39,973 40,093 39,962 39,934 39,973 0.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.79% 2.01% 0.85% 0.80% 3.45% 5.99% 7.08% -
ROE 5.53% 2.84% 1.12% 1.09% 5.27% 9.26% 12.25% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 218.69 209.28 189.97 195.71 219.95 232.70 257.47 -10.28%
EPS 8.29 4.21 1.62 1.56 7.59 13.93 18.22 -40.75%
DPS 3.00 3.00 3.00 0.00 0.00 5.00 5.00 -28.79%
NAPS 1.50 1.48 1.44 1.43 1.44 1.505 1.4882 0.52%
Adjusted Per Share Value based on latest NOSH - 40,093
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 7.82 7.47 6.77 7.00 7.84 8.29 9.18 -10.11%
EPS 0.30 0.15 0.06 0.06 0.27 0.50 0.65 -40.19%
DPS 0.11 0.11 0.11 0.00 0.00 0.18 0.18 -27.92%
NAPS 0.0536 0.0528 0.0513 0.0511 0.0513 0.0536 0.0531 0.62%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 1.23 1.15 1.36 1.68 0.00 0.00 0.00 -
P/RPS 0.56 0.55 0.72 0.86 0.00 0.00 0.00 -
P/EPS 14.83 27.33 84.16 107.60 0.00 0.00 0.00 -
EY 6.74 3.66 1.19 0.93 0.00 0.00 0.00 -
DY 2.44 2.61 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.94 1.17 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 01/11/02 15/08/02 09/05/02 08/02/02 01/11/01 17/08/01 -
Price 1.15 1.09 1.35 1.70 0.00 0.00 0.00 -
P/RPS 0.53 0.52 0.71 0.87 0.00 0.00 0.00 -
P/EPS 13.87 25.91 83.54 108.88 0.00 0.00 0.00 -
EY 7.21 3.86 1.20 0.92 0.00 0.00 0.00 -
DY 2.61 2.75 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.94 1.19 0.00 0.00 0.00 -

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