[JOTECH] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -108.83%
YoY- -123.77%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 94,916 207,544 155,944 133,120 69,520 63,168 100,900 -1.01%
PBT 3,324 2,948 -8,064 -1,900 4,196 -1,608 9,552 -16.12%
Tax -848 -1,704 96 1,164 -1,100 1,608 -1,636 -10.36%
NP 2,476 1,244 -7,968 -736 3,096 0 7,916 -17.60%
-
NP to SH 2,648 1,468 -7,968 -736 3,096 -1,716 7,916 -16.67%
-
Tax Rate 25.51% 57.80% - - 26.22% - 17.13% -
Total Cost 92,440 206,300 163,912 133,856 66,424 63,168 92,984 -0.09%
-
Net Worth 90,620 64,385 66,615 64,399 60,957 57,333 57,970 7.72%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 90,620 64,385 66,615 64,399 60,957 57,333 57,970 7.72%
NOSH 735,555 64,385 64,675 41,818 40,103 40,093 39,979 62.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.61% 0.60% -5.11% -0.55% 4.45% 0.00% 7.85% -
ROE 2.92% 2.28% -11.96% -1.14% 5.08% -2.99% 13.66% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 12.90 322.34 241.12 318.33 173.35 157.55 252.38 -39.06%
EPS 0.36 0.24 -12.32 -1.76 7.72 -4.28 19.80 -48.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1232 1.00 1.03 1.54 1.52 1.43 1.45 -33.68%
Adjusted Per Share Value based on latest NOSH - 41,818
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.47 18.51 13.91 11.87 6.20 5.63 9.00 -1.00%
EPS 0.24 0.13 -0.71 -0.07 0.28 -0.15 0.71 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0808 0.0574 0.0594 0.0574 0.0544 0.0511 0.0517 7.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.19 0.55 0.94 3.00 1.19 1.68 0.00 -
P/RPS 1.47 0.17 0.39 0.94 0.69 1.07 0.00 -
P/EPS 52.78 24.12 -7.63 -170.45 15.41 -39.25 0.00 -
EY 1.89 4.15 -13.11 -0.59 6.49 -2.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.55 0.91 1.95 0.78 1.17 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 14/06/06 11/05/05 11/05/04 09/05/03 09/05/02 26/04/01 -
Price 0.14 1.00 0.93 2.51 1.49 1.70 0.00 -
P/RPS 1.08 0.31 0.39 0.79 0.86 1.08 0.00 -
P/EPS 38.89 43.86 -7.55 -142.61 19.30 -39.72 0.00 -
EY 2.57 2.28 -13.25 -0.70 5.18 -2.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.00 0.90 1.63 0.98 1.19 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