[JOTECH] QoQ TTM 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- -115.45%
YoY- -103.28%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 201,199 176,913 166,120 163,713 158,007 157,532 151,801 20.59%
PBT 3,351 776 -38 -1,876 -335 3,246 5,678 -29.57%
Tax -509 -366 619 1,634 1,901 202 -562 -6.37%
NP 2,842 410 581 -242 1,566 3,448 5,116 -32.35%
-
NP to SH 2,421 194 446 -242 1,566 3,448 5,116 -39.19%
-
Tax Rate 15.19% 47.16% - - - -6.22% 9.90% -
Total Cost 198,357 176,503 165,539 163,955 156,441 154,084 146,685 22.21%
-
Net Worth 64,575 67,352 65,878 66,615 64,744 66,021 55,125 11.09%
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 - - 2,625 2,625 2,625 2,625 -86.50%
Div Payout % 5.33% - - 0.00% 167.62% 76.13% 51.31% -
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 64,575 67,352 65,878 66,615 64,744 66,021 55,125 11.09%
NOSH 64,575 64,761 64,587 64,675 64,744 64,727 37,500 43.52%
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 1.41% 0.23% 0.35% -0.15% 0.99% 2.19% 3.37% -
ROE 3.75% 0.29% 0.68% -0.36% 2.42% 5.22% 9.28% -
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 311.57 273.17 257.20 253.13 244.05 243.38 404.80 -15.97%
EPS 3.75 0.30 0.69 -0.37 2.42 5.33 13.64 -57.61%
DPS 0.20 0.00 0.00 4.06 4.05 4.06 7.00 -90.59%
NAPS 1.00 1.04 1.02 1.03 1.00 1.02 1.47 -22.59%
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 15.78 14.82 14.60 14.09 14.05 13.54 20.57%
EPS 0.22 0.02 0.04 -0.02 0.14 0.31 0.46 -38.76%
DPS 0.01 0.00 0.00 0.23 0.23 0.23 0.23 -87.56%
NAPS 0.0576 0.0601 0.0588 0.0594 0.0577 0.0589 0.0492 11.04%
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 0.23 0.31 0.37 0.45 0.46 0.58 -59.30%
P/EPS 12.27 213.65 115.85 -251.22 45.89 21.21 17.23 -20.20%
EY 8.15 0.47 0.86 -0.40 2.18 4.71 5.81 25.23%
DY 0.43 0.00 0.00 4.32 3.65 3.59 2.98 -72.39%
P/NAPS 0.46 0.62 0.78 0.91 1.11 1.11 1.60 -56.34%
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 0.21 0.30 0.37 0.42 0.41 0.30 -28.79%
P/EPS 14.67 193.62 110.06 -248.55 42.17 18.77 8.94 38.99%
EY 6.82 0.52 0.91 -0.40 2.37 5.33 11.18 -28.00%
DY 0.36 0.00 0.00 4.36 3.97 4.06 5.74 -84.13%
P/NAPS 0.55 0.56 0.75 0.90 1.02 0.98 0.83 -23.93%

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