[JOTECH] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.02%
YoY- 150.92%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 233,872 201,200 158,007 117,953 87,627 87,898 107,582 13.81%
PBT 7,101 3,351 -335 10,998 4,557 3,990 12,125 -8.52%
Tax -1,693 -616 1,901 -2,660 -1,234 -957 -2,629 -7.06%
NP 5,408 2,735 1,566 8,338 3,323 3,033 9,496 -8.95%
-
NP to SH 5,260 2,421 1,566 8,338 3,323 3,033 9,496 -9.37%
-
Tax Rate 23.84% 18.38% - 24.19% 27.08% 23.98% 21.68% -
Total Cost 228,464 198,465 156,441 109,615 84,304 84,865 98,086 15.12%
-
Net Worth 81,085 7,695 84,558 61,971 59,981 57,619 48,413 8.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,972 129 4,476 1,810 1,799 2,000 - -
Div Payout % 37.51% 5.33% 285.87% 21.72% 54.15% 65.96% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 81,085 7,695 84,558 61,971 59,981 57,619 48,413 8.97%
NOSH 657,624 64,560 63,952 40,241 39,987 40,013 34,581 63.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.31% 1.36% 0.99% 7.07% 3.79% 3.45% 8.83% -
ROE 6.49% 31.46% 1.85% 13.45% 5.54% 5.26% 19.61% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.56 311.65 247.07 293.11 219.13 219.67 311.10 -30.32%
EPS 0.80 0.37 2.45 20.72 8.31 7.58 27.46 -44.51%
DPS 0.30 0.20 7.00 4.50 4.50 5.00 0.00 -
NAPS 0.1233 0.1192 1.3222 1.54 1.50 1.44 1.40 -33.28%
Adjusted Per Share Value based on latest NOSH - 40,849
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.86 17.94 14.09 10.52 7.82 7.84 9.59 13.82%
EPS 0.47 0.22 0.14 0.74 0.30 0.27 0.85 -9.39%
DPS 0.18 0.01 0.40 0.16 0.16 0.18 0.00 -
NAPS 0.0723 0.0069 0.0754 0.0553 0.0535 0.0514 0.0432 8.95%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.19 0.46 1.11 2.74 1.23 0.00 0.00 -
P/RPS 0.53 0.15 0.45 0.93 0.56 0.00 0.00 -
P/EPS 23.75 12.27 45.33 13.22 14.80 0.00 0.00 -
EY 4.21 8.15 2.21 7.56 6.76 0.00 0.00 -
DY 1.58 0.43 6.31 1.64 3.66 0.00 0.00 -
P/NAPS 1.54 3.86 0.84 1.78 0.82 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 21/03/06 07/02/05 16/02/04 20/02/03 08/02/02 12/02/01 -
Price 0.21 0.55 1.02 2.99 1.15 0.00 0.00 -
P/RPS 0.59 0.18 0.41 1.02 0.52 0.00 0.00 -
P/EPS 26.25 14.67 41.66 14.43 13.84 0.00 0.00 -
EY 3.81 6.82 2.40 6.93 7.23 0.00 0.00 -
DY 1.43 0.36 6.86 1.51 3.91 0.00 0.00 -
P/NAPS 1.70 4.61 0.77 1.94 0.77 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