[JOTECH] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 26.41%
YoY- 110.82%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 238,357 184,408 159,198 106,426 87,876 70,095 112,998 13.24%
PBT 8,826 984 -498 9,837 4,444 4,870 14,036 -7.43%
Tax -1,856 -1,469 1,697 -2,118 -782 -775 -3,330 -9.27%
NP 6,970 -485 1,198 7,718 3,661 4,095 10,705 -6.89%
-
NP to SH 6,765 -629 1,198 7,718 3,661 4,095 10,705 -7.36%
-
Tax Rate 21.03% 149.29% - 21.53% 17.60% 15.91% 23.72% -
Total Cost 231,386 184,893 158,000 98,708 84,214 66,000 102,293 14.56%
-
Net Worth 80,745 67,243 65,034 63,610 59,156 60,185 46,170 9.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,239 2,103 5,950 - - - - -
Div Payout % 18.32% 0.00% 496.45% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 80,745 67,243 65,034 63,610 59,156 60,185 46,170 9.75%
NOSH 64,554 64,657 63,758 40,006 39,970 39,990 32,744 11.97%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.92% -0.26% 0.75% 7.25% 4.17% 5.84% 9.47% -
ROE 8.38% -0.94% 1.84% 12.13% 6.19% 6.80% 23.19% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 369.23 285.21 249.69 266.02 219.85 175.28 345.09 1.13%
EPS 10.48 -0.97 1.88 19.29 9.16 10.24 32.69 -17.26%
DPS 1.92 3.25 9.33 0.00 0.00 0.00 0.00 -
NAPS 1.2508 1.04 1.02 1.59 1.48 1.505 1.41 -1.97%
Adjusted Per Share Value based on latest NOSH - 40,058
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 21.26 16.45 14.20 9.49 7.84 6.25 10.08 13.23%
EPS 0.60 -0.06 0.11 0.69 0.33 0.37 0.95 -7.36%
DPS 0.11 0.19 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.06 0.058 0.0567 0.0528 0.0537 0.0412 9.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 1.18 0.64 1.13 1.68 1.15 0.00 0.00 -
P/RPS 0.32 0.22 0.45 0.63 0.52 0.00 0.00 -
P/EPS 11.26 -65.75 60.11 8.71 12.55 0.00 0.00 -
EY 8.88 -1.52 1.66 11.48 7.97 0.00 0.00 -
DY 1.63 5.08 8.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.62 1.11 1.06 0.78 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/06 18/11/05 27/10/04 27/10/03 01/11/02 01/11/01 08/11/00 -
Price 1.60 0.58 1.00 2.16 1.09 0.00 0.00 -
P/RPS 0.43 0.20 0.40 0.81 0.50 0.00 0.00 -
P/EPS 15.27 -59.59 53.19 11.20 11.90 0.00 0.00 -
EY 6.55 -1.68 1.88 8.93 8.40 0.00 0.00 -
DY 1.20 5.61 9.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.56 0.98 1.36 0.74 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