[JOTECH] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 97.22%
YoY- 454.08%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 230,988 167,816 151,590 83,894 38,277 100,470 109,800 13.18%
PBT 8,544 -1,442 -2,036 8,604 1,356 8,176 14,884 -8.83%
Tax -2,080 -1,082 1,698 -2,498 -254 -1,198 -3,482 -8.22%
NP 6,464 -2,524 -338 6,106 1,102 6,978 11,402 -9.02%
-
NP to SH 6,018 -2,578 -338 6,106 1,102 6,978 11,402 -10.09%
-
Tax Rate 24.34% - - 29.03% 18.73% 14.65% 23.39% -
Total Cost 224,524 170,340 151,928 77,788 37,175 93,492 98,398 14.73%
-
Net Worth 78,737 66,018 62,107 60,819 57,495 59,545 38,067 12.87%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,859 3,158 5,914 3,601 1,197 - - -
Div Payout % 30.90% 0.00% 0.00% 58.98% 108.70% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 78,737 66,018 62,107 60,819 57,495 59,545 38,067 12.87%
NOSH 64,570 64,723 42,249 40,013 39,927 40,011 30,454 13.33%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.80% -1.50% -0.22% 7.28% 2.88% 6.95% 10.38% -
ROE 7.64% -3.90% -0.54% 10.04% 1.92% 11.72% 29.95% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 357.73 259.28 358.79 209.67 95.87 251.10 360.54 -0.13%
EPS 9.32 -3.98 -0.80 15.26 2.76 17.44 37.44 -20.67%
DPS 2.88 4.88 14.00 9.00 3.00 0.00 0.00 -
NAPS 1.2194 1.02 1.47 1.52 1.44 1.4882 1.25 -0.41%
Adjusted Per Share Value based on latest NOSH - 39,982
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.60 14.97 13.52 7.48 3.41 8.96 9.79 13.19%
EPS 0.54 -0.23 -0.03 0.54 0.10 0.62 1.02 -10.05%
DPS 0.17 0.28 0.53 0.32 0.11 0.00 0.00 -
NAPS 0.0702 0.0589 0.0554 0.0542 0.0513 0.0531 0.034 12.83%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 1.04 0.80 2.35 1.53 1.36 0.00 0.00 -
P/RPS 0.29 0.31 0.65 0.73 1.42 0.00 0.00 -
P/EPS 11.16 -20.08 -293.75 10.03 49.28 0.00 0.00 -
EY 8.96 -4.98 -0.34 9.97 2.03 0.00 0.00 -
DY 2.77 6.10 5.96 5.88 2.21 0.00 0.00 -
P/NAPS 0.85 0.78 1.60 1.01 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 09/08/06 24/08/05 12/08/04 05/08/03 15/08/02 17/08/01 25/08/00 -
Price 0.99 0.76 1.22 1.70 1.35 0.00 0.00 -
P/RPS 0.28 0.29 0.34 0.81 1.41 0.00 0.00 -
P/EPS 10.62 -19.08 -152.50 11.14 48.91 0.00 0.00 -
EY 9.41 -5.24 -0.66 8.98 2.04 0.00 0.00 -
DY 2.91 6.42 11.48 5.29 2.22 0.00 0.00 -
P/NAPS 0.81 0.75 0.83 1.12 0.94 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